For saleSingle family
$165,000
328 3rd St SE
Braham MN 55006
2 beds, 1 bath, 1,240 sqft
328 3rd St SE is a 2 beds, 1 bath, 1,240 sqft single family home for sale at $165,000 in Braham MN 55006. At 20% down it rents for an estimated $1,400/mo and returns $222/mo a month at a 8.3% 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
- $1,400/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.1%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading