For saleSingle family
$199,900
220 4th St NE
Braham MN 55006
4 beds, 3 baths, 1,836 sqft
220 4th St NE is a 4 beds, 3 baths, 1,836 sqft single family home for sale at $199,900 in Braham MN 55006. At 20% down it rents for an estimated $1,800/mo and returns $373/mo a month at a 8.9% 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
- $1,800/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading