For saleSingle family
$159,900
1115 Rosewood St
Brainerd MN 56401
2 beds, 1 bath, 848 sqft
1115 Rosewood St is a 2 beds, 1 bath, 848 sqft single family home for sale at $159,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,600/mo and returns $459/mo a month at a 10.1% 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
- $459/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading