For saleTownhouse
$404,984
681 Tulare Ter
Newport MN 55055
3 beds, 2.5 baths, 1,667 sqft
681 Tulare Ter is a 3 beds, 2.5 baths, 1,667 sqft townhouse home for sale at $404,984 in Newport MN 55055. At 20% down it rents for an estimated $1,800/mo and returns -$1,232/mo a month at a 3.0% 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
- -$1,232/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $185,000
Offer ≤ $185,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading