For saleSingle family
$267,900
12863 Kingwood Dr
Baxter MN 56425
3 beds, 1 bath, 1,288 sqft
12863 Kingwood Dr is a 3 beds, 1 bath, 1,288 sqft single family home for sale at $267,900 in Baxter MN 56425. At 20% down it rents for an estimated $2,325/mo and returns $413/mo a month at a 8.5% 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
- $2,325/mo
- Monthly cash flow
- $413/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $267,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading