For saleSingle family
$474,900
25482 Twin Leaf Cir
Nisswa MN 56468
4 beds, 2.5 baths, 2,237 sqft
25482 Twin Leaf Cir is a 4 beds, 2.5 baths, 2,237 sqft single family home for sale at $474,900 in Nisswa MN 56468. At 20% down it rents for an estimated $1,850/mo and returns -$1,540/mo a month at a 2.8% 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
- $1,850/mo
- Monthly cash flow
- -$1,540/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.5%
- Max offer
- $220,000
Offer ≤ $220,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading