For saleSingle family
$699,000
276 Country Rd
Stillwater MN 55082
4 beds, 4 baths, 3,153 sqft
276 Country Rd is a 4 beds, 4 baths, 3,153 sqft single family home for sale at $699,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,750/mo and returns -$2,240/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
- $2,750/mo
- Monthly cash flow
- -$2,240/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.2%
- Max offer
- $327,000
Offer ≤ $327,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading