For saleSingle family
$485,000
1347 Benson Blvd E
Stillwater MN 55082
4 beds, 3 baths, 2,621 sqft
1347 Benson Blvd E is a 4 beds, 3 baths, 2,621 sqft single family home for sale at $485,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,650/mo and returns -$812/mo a month at a 4.7% 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
- -$812/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $313,500
Offer ≤ $313,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading