For saleSingle family
$220,000
1118 Broadway St
Brainerd MN 56401
3 beds, 1 bath, 1,468 sqft
1118 Broadway St is a 3 beds, 1 bath, 1,468 sqft single family home for sale at $220,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,775/mo and returns $204/mo a month at a 7.8% 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
- $1,775/mo
- Monthly cash flow
- $204/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $209,500
Offer ≤ $209,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading