For saleSingle family
$229,900
1415 S 6th St
Brainerd MN 56401
4 beds, 2 baths, 1,284 sqft
1415 S 6th St is a 4 beds, 2 baths, 1,284 sqft single family home for sale at $229,900 in Brainerd MN 56401. At 20% down it rents for an estimated $2,650/mo and returns $1,009/mo a month at a 11.9% 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
- $1,009/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.3%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading