Pending saleSingle family
$839,900
11655 Castle Bluff Ln SW
Stewartville MN 55976
4 beds, 2.5 baths, 3,506 sqft
11655 Castle Bluff Ln SW is a 4 beds, 2.5 baths, 3,506 sqft single family home pending sale at $839,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,725/mo and returns -$4,271/mo a month at a 0.6% 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
- $1,725/mo
- Monthly cash flow
- -$4,271/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.5%
- Max offer
- $207,500
Offer ≤ $207,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading