For saleSingle family
$435,000
26862 Sioux Trl
Madison Lake MN 56063
2 beds, 1 bath, 624 sqft
26862 Sioux Trl is a 2 beds, 1 bath, 624 sqft single family home for sale at $435,000 in Madison Lake MN 56063. At 20% down it rents for an estimated $1,200/mo and returns -$1,905/mo a month at a 1.4% 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
- $1,200/mo
- Monthly cash flow
- -$1,905/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $143,500
Offer ≤ $143,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading