For saleSingle family
$359,900
7701 Birch St
Clear Lake MN 55319
3 beds, 2 baths, 1,647 sqft
7701 Birch St is a 3 beds, 2 baths, 1,647 sqft single family home for sale at $359,900 in Clear Lake MN 55319. At 20% down it rents for an estimated $1,325/mo and returns -$1,244/mo a month at a 2.5% 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
- -$1,244/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.7%
- Max offer
- $157,500
Offer ≤ $157,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading