For saleSingle family
$599,000
1015 5th St N
Stillwater MN 55082
3 beds, 2 baths, 1,820 sqft
1015 5th St N is a 3 beds, 2 baths, 1,820 sqft single family home for sale at $599,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,450/mo and returns -$1,826/mo a month at a 3.0% 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
- $2,450/mo
- Monthly cash flow
- -$1,826/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $291,000
Offer ≤ $291,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading