For saleSingle family
$424,927
1304 Linwood Rd
Belle Plaine MN 56011
2 beds, 2 baths, 1,406 sqft
1304 Linwood Rd is a 2 beds, 2 baths, 1,406 sqft single family home for sale at $424,927 in Belle Plaine MN 56011. At 20% down it rents for an estimated $1,300/mo and returns -$1,733/mo a month at a 1.8% 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
- $1,300/mo
- Monthly cash flow
- -$1,733/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.5%
- Max offer
- $155,000
Offer ≤ $155,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading