For saleSingle family
$850,000
5907 County Road 105 NW
Byron MN 55920
2 beds, 3 baths, 1,371 sqft
5907 County Road 105 NW is a 2 beds, 3 baths, 1,371 sqft single family home for sale at $850,000 in Byron MN 55920. At 20% down it rents for an estimated $1,800/mo and returns -$4,268/mo a month at a 0.6% 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
- -$4,268/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.1%
- Max offer
- $216,500
Offer ≤ $216,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading