For saleSingle family
$279,900
14947 Jade St SE
Becker MN 55308
3 beds, 2 baths, 1,250 sqft
14947 Jade St SE is a 3 beds, 2 baths, 1,250 sqft single family home for sale at $279,900 in Becker MN 55308. At 20% down it rents for an estimated $2,225/mo and returns $262/mo a month at a 7.6% 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
- $2,225/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $266,500
Offer ≤ $266,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.