For saleSingle family
$200,000
1023 8th Ave NE
Brainerd MN 56401
2 beds, 1 bath, 896 sqft
1023 8th Ave NE is a 2 beds, 1 bath, 896 sqft single family home for sale at $200,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,600/mo and returns $172/mo a month at a 7.7% 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
- $1,600/mo
- Monthly cash flow
- $172/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $188,500
Offer ≤ $188,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading