For saleSingle family
$139,900
624 N 10th St
Brainerd MN 56401
3 beds, 1 bath, 1,342 sqft
624 N 10th St is a 3 beds, 1 bath, 1,342 sqft single family home for sale at $139,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,775/mo and returns $776/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
- $1,775/mo
- Monthly cash flow
- $776/mo
- Cap rate
- 13.3%
- Cash-on-cash
- 33.3%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading