For saleSingle family
$299,000
402 Sunset Ct NE
Stewartville MN 55976
4 beds, 2 baths, 1,764 sqft
402 Sunset Ct NE is a 4 beds, 2 baths, 1,764 sqft single family home for sale at $299,000 in Stewartville MN 55976. At 20% down it rents for an estimated $2,575/mo and returns $478/mo a month at a 8.4% 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
- $2,575/mo
- Monthly cash flow
- $478/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.6%
- Max offer
- $299,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.