For saleSingle family
$675,000
40257 Aerovilla Rd
Perham MN 56573
3 beds, 3 baths, 2,976 sqft
40257 Aerovilla Rd is a 3 beds, 3 baths, 2,976 sqft single family home for sale at $675,000 in Perham MN 56573. At 20% down it rents for an estimated $2,500/mo and returns -$2,319/mo a month at a 2.5% 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
- $2,500/mo
- Monthly cash flow
- -$2,319/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.6%
- Max offer
- $297,500
Offer ≤ $297,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading