For saleSingle family
$139,900
324 SW 4th St
Brainerd MN 56401
1 bed, 1 bath, 683 sqft
324 SW 4th St is a 1 bed, 1 bath, 683 sqft single family home for sale at $139,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,400/mo and returns $401/mo a month at a 10.1% 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
- $1,400/mo
- Monthly cash flow
- $401/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading