For saleSingle family
$424,900
14295 55th St N
Stillwater MN 55082
4 beds, 2 baths, 2,134 sqft
14295 55th St N is a 4 beds, 2 baths, 2,134 sqft single family home for sale at $424,900 in Stillwater MN 55082. At 20% down it rents for an estimated $3,250/mo and returns $270/mo a month at a 7.3% 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
- $3,250/mo
- Monthly cash flow
- $270/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.8%
- Max offer
- $389,000
Offer ≤ $389,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.