For saleTownhouse
$249,900
3802 Abercrombie Ln
Stillwater MN 55082
3 beds, 2 baths, 1,488 sqft
3802 Abercrombie Ln is a 3 beds, 2 baths, 1,488 sqft townhouse home for sale at $249,900 in Stillwater MN 55082. At 20% down it rents for an estimated $1,725/mo and returns -$337/mo a month at a 5.0% 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
- $1,725/mo
- Monthly cash flow
- -$337/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $166,500
Offer ≤ $166,500 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading