For saleTownhouse
$362,500
705 Shardlow Pl NE
Byron MN 55920
3 beds, 3 baths, 1,776 sqft
705 Shardlow Pl NE is a 3 beds, 3 baths, 1,776 sqft townhouse home for sale at $362,500 in Byron MN 55920. At 20% down it rents for an estimated $2,025/mo and returns -$676/mo a month at a 4.4% 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
- $2,025/mo
- Monthly cash flow
- -$676/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $218,500
Offer ≤ $218,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading