Pending saleSingle family
$567,687
35143 Grand Ave
Stacy MN 55079
3 beds, 2 baths, 1,690 sqft
35143 Grand Ave is a 3 beds, 2 baths, 1,690 sqft single family home pending sale at $567,687 in Stacy MN 55079. At 20% down it rents for an estimated $1,850/mo and returns -$2,203/mo a month at a 2.0% 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
- $1,850/mo
- Monthly cash flow
- -$2,203/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.3%
- Max offer
- $220,500
Offer ≤ $220,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading