For saleSingle family
$774,900
2163 White Pine Point Rd SW
Pine River MN 56474
4 beds, 2.5 baths, 3,200 sqft
2163 White Pine Point Rd SW is a 4 beds, 2.5 baths, 3,200 sqft single family home for sale at $774,900 in Pine River MN 56474. At 20% down it rents for an estimated $1,250/mo and returns -$4,282/mo a month at a 0.0% 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
- $1,250/mo
- Monthly cash flow
- -$4,282/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.2%
- Max offer
- $151,500
Offer ≤ $151,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading