For saleSingle family
$285,000
1629 Poplar Dr
Red Wing MN 55066
4 beds, 2 baths, 1,885 sqft
1629 Poplar Dr is a 4 beds, 2 baths, 1,885 sqft single family home for sale at $285,000 in Red Wing MN 55066. At 20% down it rents for an estimated $2,350/mo and returns $315/mo a month at a 8.0% 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
- $2,350/mo
- Monthly cash flow
- $315/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $277,000
Offer ≤ $277,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading