For saleSingle family
$350,900
8472 Walnut St
Clear Lake MN 55319
2 beds, 2 baths, 1,473 sqft
8472 Walnut St is a 2 beds, 2 baths, 1,473 sqft single family home for sale at $350,900 in Clear Lake MN 55319. At 20% down it rents for an estimated $1,175/mo and returns -$1,330/mo a month at a 2.1% 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
- $1,175/mo
- Monthly cash flow
- -$1,330/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.7%
- Max offer
- $140,000
Offer ≤ $140,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading