For saleTownhouse
$535,000
743 Kodiak Dr NW
Stewartville MN 55976
3 beds, 2 baths, 1,827 sqft
743 Kodiak Dr NW is a 3 beds, 2 baths, 1,827 sqft townhouse home for sale at $535,000 in Stewartville MN 55976. At 20% down it rents for an estimated $1,550/mo and returns -$2,235/mo a month at a 1.7% 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
- $1,550/mo
- Monthly cash flow
- -$2,235/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -25.1%
- Max offer
- $169,500
Offer ≤ $169,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading