For saleSingle family
$289,900
803 4th Ave SE
Stewartville MN 55976
4 beds, 2 baths, 2,040 sqft
803 4th Ave SE is a 4 beds, 2 baths, 2,040 sqft single family home for sale at $289,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,725/mo and returns -$345/mo a month at a 5.2% 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
- -$345/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.1%
- Max offer
- $204,000
Offer ≤ $204,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading