For saleSingle family
$380,000
23131 Butterfield Dr NW
Saint Francis MN 55070
4 beds, 2 baths, 2,083 sqft
23131 Butterfield Dr NW is a 4 beds, 2 baths, 2,083 sqft single family home for sale at $380,000 in Saint Francis MN 55070. At 20% down it rents for an estimated $2,700/mo and returns $35/mo a month at a 6.6% 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
- $2,700/mo
- Monthly cash flow
- $35/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.5%
- Max offer
- $323,500
Offer ≤ $323,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.