For saleSingle family
$15,000,000
10814 Herschel River Rd
Brainerd MN 56401
8 beds, 9 baths, 5,632 sqft
10814 Herschel River Rd is a 8 beds, 9 baths, 5,632 sqft single family home for sale at $15,000,000 in Brainerd MN 56401. At 20% down it rents for an estimated $2,025/mo and returns -$105,056/mo a month at a -1.7% 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
- $2,025/mo
- Monthly cash flow
- -$105,056/mo
- Cap rate
- -1.7%
- Cash-on-cash
- -42.0%
- Max offer
- $245,000
Offer ≤ $245,000 (98% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading