For saleSingle family
$799,000
5473 County Road 5 NW
Byron MN 55920
4 beds, 3 baths, 2,926 sqft
5473 County Road 5 NW is a 4 beds, 3 baths, 2,926 sqft single family home for sale at $799,000 in Byron MN 55920. At 20% down it rents for an estimated $2,200/mo and returns -$3,504/mo a month at a 1.4% 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
- $2,200/mo
- Monthly cash flow
- -$3,504/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $263,000
Offer ≤ $263,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading