For saleSingle family
$499,900
7778 Chickasaw Cir
Breezy Point MN 56472
3 beds, 4 baths, 2,607 sqft
7778 Chickasaw Cir is a 3 beds, 4 baths, 2,607 sqft single family home for sale at $499,900 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,400/mo and returns -$1,169/mo a month at a 3.9% 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
- $2,400/mo
- Monthly cash flow
- -$1,169/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $284,500
Offer ≤ $284,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading