For saleTownhouse
$235,000
8914 Pheasant Ln
Saint Bonifacius MN 55375
2 beds, 1.5 baths, 1,690 sqft
8914 Pheasant Ln is a 2 beds, 1.5 baths, 1,690 sqft townhouse home for sale at $235,000 in Saint Bonifacius MN 55375. At 20% down it rents for an estimated $2,550/mo and returns $660/mo a month at a 10.0% 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
- $660/mo
- Cap rate
- 10.0%
- Cash-on-cash
- 16.9%
- Max offer
- $235,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading