For saleSingle family
$229,900
30138 Circle Dr
Breezy Point MN 56472
2 beds, 1.5 baths, 885 sqft
30138 Circle Dr is a 2 beds, 1.5 baths, 885 sqft single family home for sale at $229,900 in Breezy Point MN 56472. At 20% down it rents for an estimated $1,975/mo and returns $334/mo a month at a 8.4% 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
- $1,975/mo
- Monthly cash flow
- $334/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading