For saleTownhouse
$285,000
131 Windsor Ct
New Brighton MN 55112
2 beds, 2 baths, 1,697 sqft
131 Windsor Ct is a 2 beds, 2 baths, 1,697 sqft townhouse home for sale at $285,000 in New Brighton MN 55112. At 20% down it rents for an estimated $1,500/mo and returns -$779/mo a month at a 3.4% 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
- $1,500/mo
- Monthly cash flow
- -$779/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.4%
- Max offer
- $141,000
Offer ≤ $141,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading