For saleSingle family
$349,990
1216 Cuylle Bay
Faribault MN 55021
4 beds, 3.5 baths, 2,608 sqft
1216 Cuylle Bay is a 4 beds, 3.5 baths, 2,608 sqft single family home for sale at $349,990 in Faribault MN 55021. At 20% down it rents for an estimated $2,900/mo and returns $445/mo a month at a 8.0% 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
- $2,900/mo
- Monthly cash flow
- $445/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 7.6%
- Max offer
- $347,000
Offer ≤ $347,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.