For saleSingle family
$200,000
109 5th St NE
Stewartville MN 55976
3 beds, 1 bath, 1,550 sqft
109 5th St NE is a 3 beds, 1 bath, 1,550 sqft single family home for sale at $200,000 in Stewartville MN 55976. At 20% down it rents for an estimated $2,025/mo and returns $622/mo a month at a 10.3% 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
- $2,025/mo
- Monthly cash flow
- $622/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.7%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.