For saleSingle family
$700,000
9900 Primrose Ave N
Stillwater MN 55082
4 beds, 4 baths, 3,048 sqft
9900 Primrose Ave N is a 4 beds, 4 baths, 3,048 sqft single family home for sale at $700,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,800/mo and returns -$2,197/mo a month at a 2.9% 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
- $2,800/mo
- Monthly cash flow
- -$2,197/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $332,500
Offer ≤ $332,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading