For saleSingle family
$574,900
25873 Trailside Run
Nisswa MN 56468
3 beds, 2 baths, 1,823 sqft
25873 Trailside Run is a 3 beds, 2 baths, 1,823 sqft single family home for sale at $574,900 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$2,454/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
- $1,650/mo
- Monthly cash flow
- -$2,454/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.6%
- Max offer
- $197,000
Offer ≤ $197,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading