Pending saleTownhouse
$279,900
1834 Daniel Ln NE
Stewartville MN 55976
2 beds, 1.5 baths, 1,200 sqft
1834 Daniel Ln NE is a 2 beds, 1.5 baths, 1,200 sqft townhouse home pending sale at $279,900 in Stewartville MN 55976. At 20% down it rents for an estimated $1,375/mo and returns -$707/mo a month at a 3.6% 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
- $1,375/mo
- Monthly cash flow
- -$707/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $146,000
Offer ≤ $146,000 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading