For saleTownhouse
$239,900
1014 2nd St NW
Byron MN 55920
4 beds, 1.5 baths, 1,750 sqft
1014 2nd St NW is a 4 beds, 1.5 baths, 1,750 sqft townhouse home for sale at $239,900 in Byron MN 55920. At 20% down it rents for an estimated $2,200/mo and returns $347/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
- $2,200/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading