For saleSingle family
$300,000
2802 Wildcrest Ln
Stillwater MN 55082
4 beds, 2 baths, 1,887 sqft
2802 Wildcrest Ln is a 4 beds, 2 baths, 1,887 sqft single family home for sale at $300,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,750/mo and returns $646/mo a month at a 9.1% 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
- $2,750/mo
- Monthly cash flow
- $646/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.9%
- Max offer
- $300,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.