For saleTownhouse
$225,000
1803 Daniel Ln NE
Stewartville MN 55976
2 beds, 1.5 baths, 1,080 sqft
1803 Daniel Ln NE is a 2 beds, 1.5 baths, 1,080 sqft townhouse home for sale at $225,000 in Stewartville MN 55976. At 20% down it rents for an estimated $1,375/mo and returns -$339/mo a month at a 4.9% 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
- $1,375/mo
- Monthly cash flow
- -$339/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -9.0%
- Max offer
- $145,500
Offer ≤ $145,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading