For saleSingle family
$172,500
1005 Lincoln Cir
Braham MN 55006
2 beds, 1 bath, 1,064 sqft
1005 Lincoln Cir is a 2 beds, 1 bath, 1,064 sqft single family home for sale at $172,500 in Braham MN 55006. At 20% down it rents for an estimated $1,400/mo and returns $169/mo a month at a 7.8% 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
- $1,400/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.9%
- Max offer
- $165,000
Offer ≤ $165,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading