For saleTownhouse
$229,900
8944 Pheasant Ln
Saint Bonifacius MN 55375
2 beds, 1.5 baths, 1,408 sqft
8944 Pheasant Ln is a 2 beds, 1.5 baths, 1,408 sqft townhouse home for sale at $229,900 in Saint Bonifacius MN 55375. At 20% down it rents for an estimated $2,550/mo and returns $694/mo a month at a 10.3% 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
- $2,550/mo
- Monthly cash flow
- $694/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.1%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading