For saleSingle family
$499,900
5533 Little Walnut Ln
Pequot Lakes MN 56472
5 beds, 3 baths, 2,814 sqft
5533 Little Walnut Ln is a 5 beds, 3 baths, 2,814 sqft single family home for sale at $499,900 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,850/mo and returns -$719/mo a month at a 4.9% 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
- -$719/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $337,000
Offer ≤ $337,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading