For saleSingle family
$250,000
13302 Kimberly Rd
Crosslake MN 56442
3 beds, 2 baths, 1,175 sqft
13302 Kimberly Rd is a 3 beds, 2 baths, 1,175 sqft single family home for sale at $250,000 in Crosslake MN 56442. At 20% down it rents for an estimated $2,550/mo and returns $797/mo a month at a 10.3% 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
- $2,550/mo
- Monthly cash flow
- $797/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 19.1%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.