For saleSingle family
$379,900
5546 Poplar Ave
Nisswa MN 56468
3 beds, 1 bath, 1,842 sqft
5546 Poplar Ave is a 3 beds, 1 bath, 1,842 sqft single family home for sale at $379,900 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$1,062/mo a month at a 3.3% 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
- $1,650/mo
- Monthly cash flow
- -$1,062/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.8%
- Max offer
- $195,500
Offer ≤ $195,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading