For saleSingle family
$344,900
13765 Travine Dr
Baxter MN 56425
4 beds, 2 baths, 2,078 sqft
13765 Travine Dr is a 4 beds, 2 baths, 2,078 sqft single family home for sale at $344,900 in Baxter MN 56425. At 20% down it rents for an estimated $2,650/mo and returns $188/mo a month at a 7.3% 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
- $2,650/mo
- Monthly cash flow
- $188/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $312,500
Offer ≤ $312,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading