For saleSingle family
$154,900
1017 10th Ave NE
Brainerd MN 56401
2 beds, 1 bath, 900 sqft
1017 10th Ave NE is a 2 beds, 1 bath, 900 sqft single family home for sale at $154,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,450/mo and returns $364/mo a month at a 9.3% 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
- $1,450/mo
- Monthly cash flow
- $364/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.1%
- Max offer
- $154,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.