For saleSingle family
$229,900
815 Rosewood St
Brainerd MN 56401
4 beds, 2 baths, 1,987 sqft
815 Rosewood St is a 4 beds, 2 baths, 1,987 sqft single family home for sale at $229,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,850/mo and returns $238/mo a month at a 7.8% 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
- $1,850/mo
- Monthly cash flow
- $238/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.2%
- Max offer
- $221,500
Offer ≤ $221,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.