For saleSingle family
$249,900
915 4th St S
Stillwater MN 55082
3 beds, 2 baths, 1,440 sqft
915 4th St S is a 3 beds, 2 baths, 1,440 sqft single family home for sale at $249,900 in Stillwater MN 55082. At 20% down it rents for an estimated $2,325/mo and returns $541/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
- $2,325/mo
- Monthly cash flow
- $541/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.0%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading