For saleSingle family
$549,990
542 Tulare Ter
Newport MN 55055
2 beds, 2 baths, 1,877 sqft
542 Tulare Ter is a 2 beds, 2 baths, 1,877 sqft single family home for sale at $549,990 in Newport MN 55055. At 20% down it rents for an estimated $1,300/mo and returns -$2,626/mo a month at a 0.9% 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
- $1,300/mo
- Monthly cash flow
- -$2,626/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.7%
- Max offer
- $156,000
Offer ≤ $156,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading