Pending saleSingle family
$413,000
34584 Forest Blvd
Stacy MN 55079
3 beds, 1 bath, 1,613 sqft
34584 Forest Blvd is a 3 beds, 1 bath, 1,613 sqft single family home pending sale at $413,000 in Stacy MN 55079. At 20% down it rents for an estimated $1,850/mo and returns -$1,098/mo a month at a 3.5% 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
- $1,850/mo
- Monthly cash flow
- -$1,098/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $219,500
Offer ≤ $219,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading