For saleSingle family
$170,000
219 Gillis Ave NE
Brainerd MN 56401
2 beds, 1 bath, 945 sqft
219 Gillis Ave NE is a 2 beds, 1 bath, 945 sqft single family home for sale at $170,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,450/mo and returns $258/mo a month at a 8.3% 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
- $1,450/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 9.1%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.