For saleSingle family
$339,900
13474 Forrest Dr
Becker MN 55308
4 beds, 2 baths, 1,903 sqft
13474 Forrest Dr is a 4 beds, 2 baths, 1,903 sqft single family home for sale at $339,900 in Becker MN 55308. At 20% down it rents for an estimated $1,425/mo and returns -$1,001/mo a month at a 3.1% 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
- $1,425/mo
- Monthly cash flow
- -$1,001/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.7%
- Max offer
- $169,000
Offer ≤ $169,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading