Pending saleTownhouse
$155,000
958 Breckenridge Ln
Montrose MN 55363
2 beds, 2 baths, 1,444 sqft
958 Breckenridge Ln is a 2 beds, 2 baths, 1,444 sqft townhouse home pending sale at $155,000 in Montrose MN 55363. At 20% down it rents for an estimated $1,750/mo and returns $464/mo a month at a 10.3% 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
- $1,750/mo
- Monthly cash flow
- $464/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 17.9%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading