For saleSingle family
$1,675,000
13850 27th St N
Stillwater MN 55082
4 beds, 3 baths, 4,267 sqft
13850 27th St N is a 4 beds, 3 baths, 4,267 sqft single family home for sale at $1,675,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,250/mo and returns -$9,707/mo a month at a -0.3% 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
- $2,250/mo
- Monthly cash flow
- -$9,707/mo
- Cap rate
- -0.3%
- Cash-on-cash
- -34.8%
- Max offer
- $272,500
Offer ≤ $272,500 (84% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading