For saleSingle family
$430,000
822 Deer Path
Montgomery MN 56069
3 beds, 2 baths, 2,280 sqft
822 Deer Path is a 3 beds, 2 baths, 2,280 sqft single family home for sale at $430,000 in Montgomery MN 56069. At 20% down it rents for an estimated $1,125/mo and returns -$1,945/mo a month at a 1.2% 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
- $1,125/mo
- Monthly cash flow
- -$1,945/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.1%
- Max offer
- $134,500
Offer ≤ $134,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading