For saleTownhouse
$749,000
7868 Chickasaw Cir
Breezy Point MN 56472
3 beds, 2 baths, 1,904 sqft
7868 Chickasaw Cir is a 3 beds, 2 baths, 1,904 sqft townhouse home for sale at $749,000 in Breezy Point MN 56472. At 20% down it rents for an estimated $2,400/mo and returns -$2,931/mo a month at a 2.0% 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
- -$2,931/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $262,000
Offer ≤ $262,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading