For saleSingle family
$329,900
501 Brins Ct SE
Stewartville MN 55976
3 beds, 2 baths, 2,385 sqft
501 Brins Ct SE is a 3 beds, 2 baths, 2,385 sqft single family home for sale at $329,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,550/mo and returns -$805/mo a month at a 3.7% 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
- $1,550/mo
- Monthly cash flow
- -$805/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $183,500
Offer ≤ $183,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading