For saleSingle family
$89,900
30233 Circle Dr
Breezy Point MN 56472
1 bed, 1 bath, 336 sqft
30233 Circle Dr is a 1 bed, 1 bath, 336 sqft single family home for sale at $89,900 in Breezy Point MN 56472. At 20% down it rents for an estimated $1,100/mo and returns $469/mo a month at a 12.8% 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
- $1,100/mo
- Monthly cash flow
- $469/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 31.3%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.