For saleSingle family
$1,973,000
27740 County Road 4 N
Pequot Lakes MN 56472
6 beds, 4.5 baths, 1 sqft
27740 County Road 4 N is a 6 beds, 4.5 baths, 1 sqft single family home for sale at $1,973,000 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,850/mo and returns -$11,235/mo a month at a -0.2% 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
- -$11,235/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.2%
- Max offer
- $345,000
Offer ≤ $345,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading