For saleTownhouse
$495,000
6313 Saint Croix Trl N
Stillwater MN 55082
3 beds, 2.5 baths, 2,205 sqft
6313 Saint Croix Trl N is a 3 beds, 2.5 baths, 2,205 sqft townhouse home for sale at $495,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,025/mo and returns -$1,584/mo a month at a 2.8% 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
- $2,025/mo
- Monthly cash flow
- -$1,584/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.2%
- Max offer
- $216,500
Offer ≤ $216,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading