For saleSingle family
$2,695,000
9800 Trails End Rd
Pequot Lakes MN 56472
4 beds, 4 baths, 2,653 sqft
9800 Trails End Rd is a 4 beds, 4 baths, 2,653 sqft single family home for sale at $2,695,000 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,850/mo and returns -$16,389/mo a month at a -0.6% 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
- $2,850/mo
- Monthly cash flow
- -$16,389/mo
- Cap rate
- -0.6%
- Cash-on-cash
- -36.5%
- Max offer
- $345,000
Offer ≤ $345,000 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading