For saleSingle family
$305,000
421 N Birch St
Royalton MN 56373
4 beds, 2 baths, 2,964 sqft
421 N Birch St is a 4 beds, 2 baths, 2,964 sqft single family home for sale at $305,000 in Royalton MN 56373. At 20% down it rents for an estimated $2,400/mo and returns $261/mo a month at a 7.5% 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
- $2,400/mo
- Monthly cash flow
- $261/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.1%
- Max offer
- $287,500
Offer ≤ $287,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.