For saleSingle family
$549,000
54 Brickyard Ln
Winona MN 55987
2 beds, 3 baths, 1,902 sqft
54 Brickyard Ln is a 2 beds, 3 baths, 1,902 sqft single family home for sale at $549,000 in Winona MN 55987. At 20% down it rents for an estimated $1,100/mo and returns -$2,819/mo a month at a 0.5% 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
- $1,100/mo
- Monthly cash flow
- -$2,819/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.8%
- Max offer
- $132,500
Offer ≤ $132,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading