For saleSingle family
$625,000
4163 County Road 29
Nisswa MN 56468
5 beds, 3 baths, 3,062 sqft
4163 County Road 29 is a 5 beds, 3 baths, 3,062 sqft single family home for sale at $625,000 in Nisswa MN 56468. At 20% down it rents for an estimated $2,050/mo and returns -$2,412/mo a month at a 2.0% 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
- $2,050/mo
- Monthly cash flow
- -$2,412/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.2%
- Max offer
- $244,000
Offer ≤ $244,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading