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 $1,725/mo and returns -$409/mo a month at a 5.0% 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
- $1,725/mo
- Monthly cash flow
- -$409/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.2%
- Max offer
- $204,000
Offer ≤ $204,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading