For saleSingle family
$375,000
13434 Brenda Blvd
Becker MN 55308
4 beds, 2 baths, 1,850 sqft
13434 Brenda Blvd is a 4 beds, 2 baths, 1,850 sqft single family home for sale at $375,000 in Becker MN 55308. At 20% down it rents for an estimated $1,425/mo and returns -$1,252/mo a month at a 2.7% 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
- $1,425/mo
- Monthly cash flow
- -$1,252/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -20.0%
- Max offer
- $169,500
Offer ≤ $169,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading