For saleSingle family
$599,000
24414 Perrin Pt
Nisswa MN 56468
3 beds, 2 baths, 1,517 sqft
24414 Perrin Pt is a 3 beds, 2 baths, 1,517 sqft single family home for sale at $599,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,650/mo and returns -$2,626/mo a month at a 1.4% 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
- $1,650/mo
- Monthly cash flow
- -$2,626/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $197,000
Offer ≤ $197,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading