For saleTownhouse
$450,000
13880 Birdie Ln SE
Becker MN 55308
3 beds, 2 baths, 1,836 sqft
13880 Birdie Ln SE is a 3 beds, 2 baths, 1,836 sqft townhouse home for sale at $450,000 in Becker MN 55308. At 20% down it rents for an estimated $2,000/mo and returns -$1,345/mo a month at a 3.1% 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
- $2,000/mo
- Monthly cash flow
- -$1,345/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.9%
- Max offer
- $208,500
Offer ≤ $208,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading