For saleSingle family
$1,875,000
12355 40th St N
Stillwater MN 55082
6 beds, 5 baths, 5,173 sqft
12355 40th St N is a 6 beds, 5 baths, 5,173 sqft single family home for sale at $1,875,000 in Stillwater MN 55082. At 20% down it rents for an estimated $3,275/mo and returns -$10,110/mo a month at a 0.2% 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
- $3,275/mo
- Monthly cash flow
- -$10,110/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.4%
- Max offer
- $396,000
Offer ≤ $396,000 (79% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading