For saleSingle family
$289,900
314 2nd St SW
Stewartville MN 55976
5 beds, 2 baths, 1,346 sqft
314 2nd St SW is a 5 beds, 2 baths, 1,346 sqft single family home for sale at $289,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,925/mo and returns -$145/mo a month at a 6.1% 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
- -$145/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -3.0%
- Max offer
- $227,500
Offer ≤ $227,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading