For saleSingle family
$455,000
2602 Hawthorne Ln
Stillwater MN 55082
3 beds, 2 baths, 2,170 sqft
2602 Hawthorne Ln is a 3 beds, 2 baths, 2,170 sqft single family home for sale at $455,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,325/mo and returns -$923/mo a month at a 4.2% 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
- $2,325/mo
- Monthly cash flow
- -$923/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.2%
- Max offer
- $275,500
Offer ≤ $275,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading