For saleSingle family
$110,000
106 NE Oak St
Brownsdale MN 55918
3 beds, 1 bath, 956 sqft
106 NE Oak St is a 3 beds, 1 bath, 956 sqft single family home for sale at $110,000 in Brownsdale MN 55918. At 20% down it rents for an estimated $1,650/mo and returns $878/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
- $1,650/mo
- Monthly cash flow
- $878/mo
- Cap rate
- 16.1%
- Cash-on-cash
- 47.9%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.