For saleSingle family
$877,900
6328 Paint Rd NW
Byron MN 55920
4 beds, 3 baths, 3,091 sqft
6328 Paint Rd NW is a 4 beds, 3 baths, 3,091 sqft single family home for sale at $877,900 in Byron MN 55920. At 20% down it rents for an estimated $3,200/mo and returns -$3,067/mo a month at a 2.5% 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
- $3,200/mo
- Monthly cash flow
- -$3,067/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $380,500
Offer ≤ $380,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading