For saleSingle family
$1,100,000
10243 John Trl
Chisago City MN 55013
5 beds, 4 baths, 3,557 sqft
10243 John Trl is a 5 beds, 4 baths, 3,557 sqft single family home for sale at $1,100,000 in Chisago City MN 55013. At 20% down it rents for an estimated $850/mo and returns -$7,003/mo a month at a -1.0% 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
- $850/mo
- Monthly cash flow
- -$7,003/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.2%
- Max offer
- $103,000
Offer ≤ $103,000 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading