For saleSingle family
$319,000
839 Bluff Ave
Brainerd MN 56401
4 beds, 2 baths, 1,980 sqft
839 Bluff Ave is a 4 beds, 2 baths, 1,980 sqft single family home for sale at $319,000 in Brainerd MN 56401. At 20% down it rents for an estimated $2,650/mo and returns $373/mo a month at a 8.1% 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
- $2,650/mo
- Monthly cash flow
- $373/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.0%
- Max offer
- $312,500
Offer ≤ $312,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading