For saleCondo
$189,900
5725 Osman Ave N Apt 3
Stillwater MN 55082
2 beds, 1 bath, 840 sqft
5725 Osman Ave N Apt 3 is a 2 beds, 1 bath, 840 sqft condo home for sale at $189,900 in Stillwater MN 55082. At 20% down it rents for an estimated $1,800/mo and returns $305/mo a month at a 8.4% 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
- $1,800/mo
- Monthly cash flow
- $305/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.6%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.