For saleTownhouse
$459,000
1485 Belvior Ct NE
Byron MN 55920
3 beds, 3 baths, 2,692 sqft
1485 Belvior Ct NE is a 3 beds, 3 baths, 2,692 sqft townhouse home for sale at $459,000 in Byron MN 55920. At 20% down it rents for an estimated $2,025/mo and returns -$1,320/mo a month at a 3.2% 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
- $2,025/mo
- Monthly cash flow
- -$1,320/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $219,500
Offer ≤ $219,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading