For saleSingle family
$730,000
4889 Peyton Dr
Hermantown MN 55811
3 beds, 2 baths, 2,330 sqft
4889 Peyton Dr is a 3 beds, 2 baths, 2,330 sqft single family home for sale at $730,000 in Hermantown MN 55811. At 20% down it rents for an estimated $2,900/mo and returns -$2,311/mo a month at a 2.9% 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
- $2,900/mo
- Monthly cash flow
- -$2,311/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.0%
- Max offer
- $344,500
Offer ≤ $344,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading