For saleSingle family
$515,000
1830 Brandt Dr NE
Byron MN 55920
2 beds, 2 baths, 1,396 sqft
1830 Brandt Dr NE is a 2 beds, 2 baths, 1,396 sqft single family home for sale at $515,000 in Byron MN 55920. At 20% down it rents for an estimated $1,750/mo and returns -$1,926/mo a month at a 2.2% 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
- $1,750/mo
- Monthly cash flow
- -$1,926/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.4%
- Max offer
- $208,500
Offer ≤ $208,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading