For saleSingle family
$330,000
435 Bluff St
Clearwater MN 55320
2 beds, 2 baths, 1,437 sqft
435 Bluff St is a 2 beds, 2 baths, 1,437 sqft single family home for sale at $330,000 in Clearwater MN 55320. At 20% down it rents for an estimated $1,175/mo and returns -$1,181/mo a month at a 2.4% 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
- $1,175/mo
- Monthly cash flow
- -$1,181/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $139,500
Offer ≤ $139,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading