For saleSingle family
$405,000
14808 56th St N
Stillwater MN 55082
4 beds, 2 baths, 1,913 sqft
14808 56th St N is a 4 beds, 2 baths, 1,913 sqft single family home for sale at $405,000 in Stillwater MN 55082. At 20% down it rents for an estimated $3,250/mo and returns $409/mo a month at a 7.7% 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
- $3,250/mo
- Monthly cash flow
- $409/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.1%
- Max offer
- $389,000
Offer ≤ $389,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.