For saleSingle family
$209,900
521 N 8th St
Brainerd MN 56401
4 beds, 1 bath, 1,500 sqft
521 N 8th St is a 4 beds, 1 bath, 1,500 sqft single family home for sale at $209,900 in Brainerd MN 56401. At 20% down it rents for an estimated $2,650/mo and returns $1,152/mo a month at a 13.3% 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
- $2,650/mo
- Monthly cash flow
- $1,152/mo
- Cap rate
- 13.3%
- Cash-on-cash
- 32.9%
- Max offer
- $209,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading