For saleTownhouse
$379,000
677 Tulare Ter
Newport MN 55055
3 beds, 2.5 baths, 1,722 sqft
677 Tulare Ter is a 3 beds, 2.5 baths, 1,722 sqft townhouse home for sale at $379,000 in Newport MN 55055. At 20% down it rents for an estimated $1,800/mo and returns -$1,039/mo a month at a 3.4% 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
- -$1,039/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.4%
- Max offer
- $187,500
Offer ≤ $187,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading