For saleSingle family
$420,000
818 Pine Tree Trl
Stillwater MN 55082
4 beds, 2 baths, 2,078 sqft
818 Pine Tree Trl is a 4 beds, 2 baths, 2,078 sqft single family home for sale at $420,000 in Stillwater MN 55082. At 20% down it rents for an estimated $3,250/mo and returns $304/mo a month at a 7.4% 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
- $3,250/mo
- Monthly cash flow
- $304/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.3%
- Max offer
- $389,000
Offer ≤ $389,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.