For saleSingle family
$439,900
13640 Nester Ct
Lindstrom MN 55045
4 beds, 3 baths, 2,241 sqft
13640 Nester Ct is a 4 beds, 3 baths, 2,241 sqft single family home for sale at $439,900 in Lindstrom MN 55045. At 20% down it rents for an estimated $2,100/mo and returns -$1,040/mo a month at a 3.8% 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
- $2,100/mo
- Monthly cash flow
- -$1,040/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.2%
- Max offer
- $249,000
Offer ≤ $249,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading