For saleSingle family
$299,000
402 Stewart Rd
Willernie MN 55090
3 beds, 1 bath, 1,550 sqft
402 Stewart Rd is a 3 beds, 1 bath, 1,550 sqft single family home for sale at $299,000 in Willernie MN 55090. At 20% down it rents for an estimated $2,450/mo and returns $316/mo a month at a 7.9% 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
- $2,450/mo
- Monthly cash flow
- $316/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.3%
- Max offer
- $289,000
Offer ≤ $289,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading