For saleSingle family
$529,900
7919 Golf Estates Dr
Pequot Lakes MN 56472
3 beds, 2 baths, 1,594 sqft
7919 Golf Estates Dr is a 3 beds, 2 baths, 1,594 sqft single family home for sale at $529,900 in Pequot Lakes MN 56472. At 20% down it rents for an estimated $2,400/mo and returns -$1,383/mo a month at a 3.5% 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
- $2,400/mo
- Monthly cash flow
- -$1,383/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -15.7%
- Max offer
- $284,500
Offer ≤ $284,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading