For saleSingle family
$647,700
32622 Lake Emily Rd
Saint Peter MN 56082
3 beds, 2 baths, 2,688 sqft
32622 Lake Emily Rd is a 3 beds, 2 baths, 2,688 sqft single family home for sale at $647,700 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,675/mo and returns -$2,949/mo a month at a 1.2% 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
- $1,675/mo
- Monthly cash flow
- -$2,949/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.3%
- Max offer
- $200,500
Offer ≤ $200,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading