For saleSingle family
$479,900
6336 Wilderness Rd Unit 32
Pequot Lakes MN 56472
5 beds, 3 baths, 2,636 sqft
6336 Wilderness Rd Unit 32 is a 5 beds, 3 baths, 2,636 sqft single family home for sale at $479,900 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,850/mo and returns -$576/mo a month at a 5.2% 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
- -$576/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.2%
- Max offer
- $337,000
Offer ≤ $337,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading