For saleCondo
$114,900
14861 58th St N Apt A2
Stillwater MN 55082
1 bed, 1 bath, 560 sqft
14861 58th St N Apt A2 is a 1 bed, 1 bath, 560 sqft condo home for sale at $114,900 in Stillwater MN 55082. At 20% down it rents for an estimated $1,400/mo and returns $332/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
- $1,400/mo
- Monthly cash flow
- $332/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.4%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading