For saleSingle family
$1,199,000
1502 Epperstone Enclave
Byron MN 55920
4 beds, 3.5 baths, 5,560 sqft
1502 Epperstone Enclave is a 4 beds, 3.5 baths, 5,560 sqft single family home for sale at $1,199,000 in Byron MN 55920. At 20% down it rents for an estimated $2,400/mo and returns -$6,159/mo a month at a 0.5% 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
- $2,400/mo
- Monthly cash flow
- -$6,159/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.8%
- Max offer
- $289,000
Offer ≤ $289,000 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading