For saleSingle family
$140,000
30055 Circle Dr
Breezy Point MN 56472
1 bed, 1 bath, 420 sqft
30055 Circle Dr is a 1 bed, 1 bath, 420 sqft single family home for sale at $140,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $1,100/mo and returns $118/mo a month at a 7.5% 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
- $1,100/mo
- Monthly cash flow
- $118/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $131,500
Offer ≤ $131,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.