For saleSingle family
$699,900
11650 Dellwood Rd N
Stillwater MN 55082
4 beds, 2 baths, 1,791 sqft
11650 Dellwood Rd N is a 4 beds, 2 baths, 1,791 sqft single family home for sale at $699,900 in Stillwater MN 55082. At 20% down it rents for an estimated $3,475/mo and returns -$1,521/mo a month at a 4.1% 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
- $3,475/mo
- Monthly cash flow
- -$1,521/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -13.0%
- Max offer
- $412,000
Offer ≤ $412,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading