For saleSingle family
$190,000
1517 Norwood St
Brainerd MN 56401
2 beds, 1 bath, 1,064 sqft
1517 Norwood St is a 2 beds, 1 bath, 1,064 sqft single family home for sale at $190,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,450/mo and returns $117/mo a month at a 7.3% 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
- $1,450/mo
- Monthly cash flow
- $117/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.7%
- Max offer
- $173,500
Offer ≤ $173,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.