Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$1,149,000

For Sale - Active
40861 Acorn Dr, Dent, MN 56528
5 Beds
3 Baths
4,152 Square Feet
2.11 Acres Lot
Built in 1982
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 08, 2025 at 03:12AM

Investment Summary


Monthly Cash Flow
-$3,241
Cap Rate
2.3%
Cash-on-Cash Return
-14.7%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-10.2%

Property Description


2.11 Acres Lot
Built in 1982
For Sale - Active
Units n/a

East Silent Lake: Here's you're chance to own a luxury property on one of the most pristine lakes in Minnesota. Crystal clear water with abundant fishing and recreation opportunities! This classic 5 bedroom home features a gourmet kitchen with dining options that include taking it outside to the lakeside grill or staying inside beside the cozy fireplace. New shingles and re-surfaced wood floors in 2025. The separate guest cabin/office has 1/2 bath, heat, and a/c. 40x63 shed that is cemented and wired and has an RV door. Easy steps to the 200' of perfect, hard, sand bottom frontage. This home is being sold furnished and will include the dock. No matter the season - you will love it here! The 2+ acre wooded lot provides privacy and with 200' of lakeshore you will feel like you're a million miles from nowhere! But - the amenities of Maplewood State Park, Regional Bike Trails, Golf Courses, Shopping, and Restaurants are all just minutes away! Schedule your tour today!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage, Gravel, Multiple Garages
  • Details: Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 14
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Type: Prestress Concrete
  • Roof Material: Asphalt, Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 16000330184004
  • Lot Size: 91911 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: (SF) Single Family
  • Year Built: 1982

Tax Information

  • Annual Tax: $5,938

Utilities

  • Water & Sewer: Private
  • Heating: Forced Air
  • Cooling: Central Air

Location

  • County: Otter Tail

Listing Details


Listed by:
Linda L Stoll
Coldwell Banker Preferred Partners
(218) 849-5590

Source:
FargoMoorhead Area Association of REALTORS
MLS#: 6708000
FargoMoorhead Area Association of REALTORS

Investment Summary


Monthly Cash Flow
-$3,241
Cap Rate
2.3%
Cash-on-Cash Return
-14.7%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-10.2%

Purchase Details

Find an Agent

Purchase price:
$1,149,000
Amount financed:
-$919,200
Down payment:
$229,800
Closing costs:
$34,470
Rehab costs:
$0
Initial cash invested:
$264,270
Square feet:
4,152
Cost per square foot:
$277
Monthly rent per square foot:
$0.94

Financing Details

Find a Lender

Loan amount:
$919,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$5,437
Property tax:
$495
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$6,205

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$495-$5,938
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (38%)
38%-$1,470-$17,638

Cash Flow


Monthly Yearly
Net operating income:
$2,196 $26,352
Mortgage payments:
-$5,437 -$65,244
Cash flow:
$3,241 $38,892