For saleTownhouse
$374,900
1272 Westbrook Cir
Alexandria MN 56308
3 beds, 3 baths, 2,425 sqft
1272 Westbrook Cir is a 3 beds, 3 baths, 2,425 sqft townhouse home for sale at $374,900 in Alexandria MN 56308. At 20% down it rents for an estimated $1,300/mo and returns -$1,354/mo a month at a 2.3% 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
- $1,300/mo
- Monthly cash flow
- -$1,354/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.7%
- Max offer
- $145,000
Offer ≤ $145,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading