For saleSingle family
$519,000
1604 Birchwood Pl
Worthington MN 56187
4 beds, 3 baths, 3,476 sqft
1604 Birchwood Pl is a 4 beds, 3 baths, 3,476 sqft single family home for sale at $519,000 in Worthington MN 56187. At 20% down it rents for an estimated $1,250/mo and returns -$2,455/mo a month at a 1.0% 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
- $1,250/mo
- Monthly cash flow
- -$2,455/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.4%
- Max offer
- $149,500
Offer ≤ $149,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading