For saleSingle family
$479,560
15800 Old Stonebridge Trl
Brainerd MN 56401
3 beds, 2 baths, 1,680 sqft
15800 Old Stonebridge Trl is a 3 beds, 2 baths, 1,680 sqft single family home for sale at $479,560 in Brainerd MN 56401. At 20% down it rents for an estimated $1,625/mo and returns -$1,798/mo a month at a 2.2% 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
- $1,625/mo
- Monthly cash flow
- -$1,798/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.5%
- Max offer
- $193,500
Offer ≤ $193,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading