For saleTownhouse
$176,500
14687 62nd St N Apt 1
Stillwater MN 55082
2 beds, 1 bath, 800 sqft
14687 62nd St N Apt 1 is a 2 beds, 1 bath, 800 sqft townhouse home for sale at $176,500 in Stillwater MN 55082. At 20% down it rents for an estimated $1,800/mo and returns $341/mo a month at a 8.8% 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
- $1,800/mo
- Monthly cash flow
- $341/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.6%
- Max offer
- $176,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.