For saleSingle family
$1,575,000
Panoramic Rd S
Denmark Township MN 55033
4 beds, 3 baths, 3,648 sqft
Panoramic Rd S is a 4 beds, 3 baths, 3,648 sqft single family home for sale at $1,575,000 in Denmark Township MN 55033. At 20% down it rents for an estimated $2,900/mo and returns -$8,344/mo a month at a 0.3% 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
- $2,900/mo
- Monthly cash flow
- -$8,344/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.8%
- Max offer
- $350,000
Offer ≤ $350,000 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading