For saleSingle family
$80,000
617 Central Dr E
Braham MN 55006
1 sqft
617 Central Dr E is a 1 sqft single family home for sale at $80,000 in Braham MN 55006. At 20% down it rents for an estimated $1,200/mo and returns $629/mo a month at a 16.1% 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
- $1,200/mo
- Monthly cash flow
- $629/mo
- Cap rate
- 16.1%
- Cash-on-cash
- 47.2%
- Max offer
- $80,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading