For saleMulti-family
$212,000
1020 Rosewood St
Brainerd MN 56401
4 beds, 2 baths, 1,834 sqft
1020 Rosewood St is a 4 beds, 2 baths, 1,834 sqft multi-family home for sale at $212,000 in Brainerd MN 56401. At 20% down it rents for an estimated $2,350/mo and returns $837/mo a month at a 11.4% 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
- $2,350/mo
- Monthly cash flow
- $837/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 23.7%
- Max offer
- $212,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading