For saleSingle family
$355,000
10215 50th Ave SW
Stewartville MN 55976
5 beds, 2 baths, 2,190 sqft
10215 50th Ave SW is a 5 beds, 2 baths, 2,190 sqft single family home for sale at $355,000 in Stewartville MN 55976. At 20% down it rents for an estimated $1,925/mo and returns -$609/mo a month at a 4.6% 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
- $1,925/mo
- Monthly cash flow
- -$609/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $228,000
Offer ≤ $228,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading