For saleSingle family
$379,900
837 10th St
Clearwater MN 55320
3 beds, 2 baths, 1,350 sqft
837 10th St is a 3 beds, 2 baths, 1,350 sqft single family home for sale at $379,900 in Clearwater MN 55320. At 20% down it rents for an estimated $1,325/mo and returns -$1,387/mo a month at a 2.3% 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
- $1,325/mo
- Monthly cash flow
- -$1,387/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $157,500
Offer ≤ $157,500 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading