For saleSingle family
$1,000,000
4444 Mission Rd
Nisswa MN 56468
1 bed, 2 baths, 952 sqft
4444 Mission Rd is a 1 bed, 2 baths, 952 sqft single family home for sale at $1,000,000 in Nisswa MN 56468. At 20% down it rents for an estimated $1,250/mo and returns -$5,889/mo a month at a -0.4% 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
- $1,250/mo
- Monthly cash flow
- -$5,889/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.3%
- Max offer
- $151,500
Offer ≤ $151,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading