For saleSingle family
$375,000
11075 Thiesse Rd
Brainerd MN 56401
2 beds, 1 bath, 1,680 sqft
11075 Thiesse Rd is a 2 beds, 1 bath, 1,680 sqft single family home for sale at $375,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,600/mo and returns -$1,077/mo a month at a 3.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,600/mo
- Monthly cash flow
- -$1,077/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $190,000
Offer ≤ $190,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading