For saleTownhouse
$273,900
671 Shardlow Pl NE
Byron MN 55920
2 beds, 2.5 baths, 1,728 sqft
671 Shardlow Pl NE is a 2 beds, 2.5 baths, 1,728 sqft townhouse home for sale at $273,900 in Byron MN 55920. At 20% down it rents for an estimated $1,800/mo and returns -$309/mo a month at a 5.3% 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
- $1,800/mo
- Monthly cash flow
- -$309/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.8%
- Max offer
- $190,000
Offer ≤ $190,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading