For saleSingle family
$139,900
110 28th St E
Brainerd MN 56401
3 beds, 2 baths, 1,200 sqft
110 28th St E is a 3 beds, 2 baths, 1,200 sqft single family home for sale at $139,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,800/mo and returns $801/mo a month at a 13.5% 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
- $1,800/mo
- Monthly cash flow
- $801/mo
- Cap rate
- 13.5%
- Cash-on-cash
- 34.4%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading