For saleSingle family
$389,900
805 6th St NE
Stewartville MN 55976
4 beds, 2 baths, 1,871 sqft
805 6th St NE is a 4 beds, 2 baths, 1,871 sqft single family home for sale at $389,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,725/mo and returns -$1,058/mo a month at a 3.4% 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
- $1,725/mo
- Monthly cash flow
- -$1,058/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.3%
- Max offer
- $204,500
Offer ≤ $204,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading