For saleTownhouse
$229,900
565 William St
Big Lake MN 55309
2 beds, 2.5 baths, 1,301 sqft
565 William St is a 2 beds, 2.5 baths, 1,301 sqft townhouse home for sale at $229,900 in Big Lake MN 55309. At 20% down it rents for an estimated $1,800/mo and returns $67/mo a month at a 6.9% 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
- $67/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $199,500
Offer ≤ $199,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.