For saleCondo
$695,000
630 Main St N Apt 412
Stillwater MN 55082
2 beds, 2 baths, 1,589 sqft
630 Main St N Apt 412 is a 2 beds, 2 baths, 1,589 sqft condo home for sale at $695,000 in Stillwater MN 55082. At 20% down it rents for an estimated $1,500/mo and returns -$3,943/mo a month at a -0.1% 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
- $1,500/mo
- Monthly cash flow
- -$3,943/mo
- Cap rate
- -0.1%
- Cash-on-cash
- -34.0%
- Max offer
- $89,500
Offer ≤ $89,500 (87% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading