For saleSingle family
$540,000
13893 Emily Cir
Baxter MN 56425
4 beds, 4 baths, 3,310 sqft
13893 Emily Cir is a 4 beds, 4 baths, 3,310 sqft single family home for sale at $540,000 in Baxter MN 56425. At 20% down it rents for an estimated $2,650/mo and returns -$1,205/mo a month at a 4.0% 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
- $2,650/mo
- Monthly cash flow
- -$1,205/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $314,000
Offer ≤ $314,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading