For saleSingle family
$574,900
31594 Green Scene Dr
Breezy Point MN 56472
4 beds, 2.5 baths, 2,538 sqft
31594 Green Scene Dr is a 4 beds, 2.5 baths, 2,538 sqft single family home for sale at $574,900 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,800/mo and returns -$1,304/mo a month at a 3.9% 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
- $2,800/mo
- Monthly cash flow
- -$1,304/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $332,000
Offer ≤ $332,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading