For saleSingle family
$325,000
820 Owens St N
Stillwater MN 55082
2 beds, 1 bath, 1,344 sqft
820 Owens St N is a 2 beds, 1 bath, 1,344 sqft single family home for sale at $325,000 in Stillwater MN 55082. At 20% down it rents for an estimated $1,550/mo and returns -$770/mo a month at a 3.8% 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
- $1,550/mo
- Monthly cash flow
- -$770/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $183,500
Offer ≤ $183,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading