For saleTownhouse
$257,500
106 Garner Cir
Montrose MN 55363
3 beds, 2 baths, 1,584 sqft
106 Garner Cir is a 3 beds, 2 baths, 1,584 sqft townhouse home for sale at $257,500 in Montrose MN 55363. At 20% down it rents for an estimated $2,100/mo and returns $175/mo a month at a 7.3% 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
- $2,100/mo
- Monthly cash flow
- $175/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $236,000
Offer ≤ $236,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.