For saleTownhouse
$329,999
13040 Evergreen Dr
Lindstrom MN 55045
3 beds, 2 baths, 1,800 sqft
13040 Evergreen Dr is a 3 beds, 2 baths, 1,800 sqft townhouse home for sale at $329,999 in Lindstrom MN 55045. At 20% down it rents for an estimated $1,625/mo and returns -$731/mo a month at a 4.0% 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
- $1,625/mo
- Monthly cash flow
- -$731/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $184,500
Offer ≤ $184,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading