For saleSingle family
$575,000
6943 350th St
Stacy MN 55079
4 beds, 2 baths, 3,155 sqft
6943 350th St is a 4 beds, 2 baths, 3,155 sqft single family home for sale at $575,000 in Stacy MN 55079. At 20% down it rents for an estimated $2,050/mo and returns -$2,055/mo a month at a 2.4% 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
- $2,050/mo
- Monthly cash flow
- -$2,055/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.4%
- Max offer
- $244,000
Offer ≤ $244,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading