For saleSingle family
$209,900
1103 S 10th St
Brainerd MN 56401
3 beds, 1 bath, 1,224 sqft
1103 S 10th St is a 3 beds, 1 bath, 1,224 sqft single family home for sale at $209,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,775/mo and returns $277/mo a month at a 8.2% 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
- $1,775/mo
- Monthly cash flow
- $277/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.9%
- Max offer
- $209,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading