For saleSingle family
$215,000
705 SE 19th St
Brainerd MN 56401
3 beds, 2 baths, 1,186 sqft
705 SE 19th St is a 3 beds, 2 baths, 1,186 sqft single family home for sale at $215,000 in Brainerd MN 56401. At 20% down it rents for an estimated $1,625/mo and returns $117/mo a month at a 7.2% 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
- $1,625/mo
- Monthly cash flow
- $117/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.3%
- Max offer
- $194,500
Offer ≤ $194,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.