For saleSingle family
$334,500
13370 Shadowwood Dr
Baxter MN 56425
4 beds, 3 baths, 2,249 sqft
13370 Shadowwood Dr is a 4 beds, 3 baths, 2,249 sqft single family home for sale at $334,500 in Baxter MN 56425. At 20% down it rents for an estimated $2,650/mo and returns $262/mo a month at a 7.6% 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
- $262/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.7%
- Max offer
- $312,500
Offer ≤ $312,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading