For saleTownhouse
$310,000
109 Windsor Ln
New Brighton MN 55112
3 beds, 2 baths, 1,543 sqft
109 Windsor Ln is a 3 beds, 2 baths, 1,543 sqft townhouse home for sale at $310,000 in New Brighton MN 55112. At 20% down it rents for an estimated $2,000/mo and returns -$446/mo a month at a 4.9% 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
- $2,000/mo
- Monthly cash flow
- -$446/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.6%
- Max offer
- $203,500
Offer ≤ $203,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading