For saleSingle family
$859,900
13145 4th St N
Stillwater MN 55082
4 beds, 4 baths, 4,229 sqft
13145 4th St N is a 4 beds, 4 baths, 4,229 sqft single family home for sale at $859,900 in Stillwater MN 55082. At 20% down it rents for an estimated $2,125/mo and returns -$4,014/mo a month at a 1.1% 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
- $2,125/mo
- Monthly cash flow
- -$4,014/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -28.0%
- Max offer
- $254,500
Offer ≤ $254,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading