For saleSingle family
$864,900
12222 Camwood Trl
Baxter MN 56425
4 beds, 2.5 baths, 3,256 sqft
12222 Camwood Trl is a 4 beds, 2.5 baths, 3,256 sqft single family home for sale at $864,900 in Baxter MN 56425. At 20% down it rents for an estimated $2,650/mo and returns -$3,524/mo a month at a 1.8% 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
- $2,650/mo
- Monthly cash flow
- -$3,524/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.4%
- Max offer
- $316,000
Offer ≤ $316,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading