For saleSingle family
$689,000
28 Moonlight Bay
Stillwater MN 55082
2 beds, 2 baths, 1,305 sqft
28 Moonlight Bay is a 2 beds, 2 baths, 1,305 sqft single family home for sale at $689,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,325/mo and returns -$2,594/mo a month at a 2.1% 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
- $2,325/mo
- Monthly cash flow
- -$2,594/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.6%
- Max offer
- $277,000
Offer ≤ $277,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading