For saleSingle family
$220,000
15827 Wilderness Trl Unit 100
Crosslake MN 56442
3 beds, 1 bath, 952 sqft
15827 Wilderness Trl Unit 100 is a 3 beds, 1 bath, 952 sqft single family home for sale at $220,000 in Crosslake MN 56442. At 20% down it rents for an estimated $2,600/mo and returns $1,057/mo a month at a 12.3% 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
- $2,600/mo
- Monthly cash flow
- $1,057/mo
- Cap rate
- 12.3%
- Cash-on-cash
- 28.8%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.