For saleTownhouse
$249,900
3672 Abercrombie Ln
Stillwater MN 55082
3 beds, 2 baths, 1,525 sqft
3672 Abercrombie Ln is a 3 beds, 2 baths, 1,525 sqft townhouse home for sale at $249,900 in Stillwater MN 55082. At 20% down it rents for an estimated $2,200/mo and returns $202/mo a month at a 7.5% 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
- $2,200/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.8%
- Max offer
- $233,000
Offer ≤ $233,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.