For saleSingle family
$1,300,000
12167 Panama Ave N
Stillwater MN 55082
2 beds, 2 baths, 2,111 sqft
12167 Panama Ave N is a 2 beds, 2 baths, 2,111 sqft single family home for sale at $1,300,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,200/mo and returns -$7,080/mo a month at a 0.1% 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
- -$7,080/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.7%
- Max offer
- $266,000
Offer ≤ $266,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading