For saleSingle family
$250,000
821 Birch St SW
Isanti MN 55040
3 beds, 2 baths, 1,053 sqft
821 Birch St SW is a 3 beds, 2 baths, 1,053 sqft single family home for sale at $250,000 in Isanti MN 55040. At 20% down it rents for an estimated $2,225/mo and returns $440/mo a month at a 8.8% 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
- $2,225/mo
- Monthly cash flow
- $440/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.6%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading