For saleSingle family
$479,900
13868 55th St N
Stillwater MN 55082
5 beds, 2 baths, 2,340 sqft
13868 55th St N is a 5 beds, 2 baths, 2,340 sqft single family home for sale at $479,900 in Stillwater MN 55082. At 20% down it rents for an estimated $3,950/mo and returns $524/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
- $3,950/mo
- Monthly cash flow
- $524/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $466,000
Offer ≤ $466,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading