For saleSingle family
$244,000
104 Sherburne St N
Stillwater MN 55082
2 beds, 1 bath, 1,073 sqft
104 Sherburne St N is a 2 beds, 1 bath, 1,073 sqft single family home for sale at $244,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,100/mo and returns $389/mo a month at a 8.4% 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
- $2,100/mo
- Monthly cash flow
- $389/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.6%
- Max offer
- $244,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.