For saleSingle family
$425,000
209 Luella Pl NE
Stewartville MN 55976
4 beds, 3 baths, 2,500 sqft
209 Luella Pl NE is a 4 beds, 3 baths, 2,500 sqft single family home for sale at $425,000 in Stewartville MN 55976. At 20% down it rents for an estimated $1,725/mo and returns -$1,309/mo a month at a 3.0% 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
- $1,725/mo
- Monthly cash flow
- -$1,309/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $205,000
Offer ≤ $205,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading