For saleSingle family
$174,900
1114 5th Ave NE
Brainerd MN 56401
2 beds, 1 bath, 704 sqft
1114 5th Ave NE is a 2 beds, 1 bath, 704 sqft single family home for sale at $174,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,600/mo and returns $351/mo a month at a 9.1% 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
- $1,600/mo
- Monthly cash flow
- $351/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.1%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading