For saleSingle family
$249,900
610 Main St
Clearwater MN 55320
2 beds, 1 bath, 1,720 sqft
610 Main St is a 2 beds, 1 bath, 1,720 sqft single family home for sale at $249,900 in Clearwater MN 55320. At 20% down it rents for an estimated $1,175/mo and returns -$609/mo a month at a 3.7% 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
- $1,175/mo
- Monthly cash flow
- -$609/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $139,000
Offer ≤ $139,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading