For saleSingle family
$249,900
628 2nd Ave SW
Stewartville MN 55976
4 beds, 2 baths, 1,524 sqft
628 2nd Ave SW is a 4 beds, 2 baths, 1,524 sqft single family home for sale at $249,900 in Stewartville MN 55976. At 20% down it rents for an estimated $2,175/mo and returns $391/mo a month at a 8.5% 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
- $2,175/mo
- Monthly cash flow
- $391/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.4%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading