For saleSingle family
$98,000
206 SW 7th St
Brainerd MN 56401
1 bed, 1 bath, 480 sqft
206 SW 7th St is a 1 bed, 1 bath, 480 sqft single family home for sale at $98,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,275/mo and returns $588/mo a month at a 13.7% 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
- $1,275/mo
- Monthly cash flow
- $588/mo
- Cap rate
- 13.7%
- Cash-on-cash
- 36.0%
- Max offer
- $98,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.