For saleSingle family
$628,455
3757 Sanctuary Path
Brainerd MN 56401
3 beds, 2 baths, 1,976 sqft
3757 Sanctuary Path is a 3 beds, 2 baths, 1,976 sqft single family home for sale at $628,455 in Brainerd MN 56401. At 20% down it rents for an estimated $2,325/mo and returns -$2,161/mo a month at a 2.5% 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
- $2,325/mo
- Monthly cash flow
- -$2,161/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.6%
- Max offer
- $276,500
Offer ≤ $276,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading