For saleSingle family
$499,000
2668 County Road 78 SE
Osakis MN 56360
3 beds, 2 baths, 1,428 sqft
2668 County Road 78 SE is a 3 beds, 2 baths, 1,428 sqft single family home for sale at $499,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,400/mo and returns -$2,162/mo a month at a 1.5% 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
- $1,400/mo
- Monthly cash flow
- -$2,162/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.0%
- Max offer
- $167,000
Offer ≤ $167,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading