For saleSingle family
$164,312
201 Beechwood Ave N
Braham MN 55006
3 beds, 1 bath, 2 sqft
201 Beechwood Ave N is a 3 beds, 1 bath, 2 sqft single family home for sale at $164,312 in Braham MN 55006. At 20% down it rents for an estimated $1,600/mo and returns $427/mo a month at a 9.8% 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
- $1,600/mo
- Monthly cash flow
- $427/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 15.6%
- Max offer
- $164,312
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading