For saleTownhouse
$302,900
803 Viburnum St
Belle Plaine MN 56011
3 beds, 2.5 baths, 1,770 sqft
803 Viburnum St is a 3 beds, 2.5 baths, 1,770 sqft townhouse home for sale at $302,900 in Belle Plaine MN 56011. At 20% down it rents for an estimated $1,625/mo and returns -$668/mo a month at a 4.0% 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
- -$668/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $169,500
Offer ≤ $169,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading