For saleSingle family
$529,900
15051 Upper 63rd St N
Stillwater MN 55082
4 beds, 3 baths, 2,600 sqft
15051 Upper 63rd St N is a 4 beds, 3 baths, 2,600 sqft single family home for sale at $529,900 in Stillwater MN 55082. At 20% down it rents for an estimated $2,750/mo and returns -$1,033/mo a month at a 4.3% 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
- $2,750/mo
- Monthly cash flow
- -$1,033/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -11.7%
- Max offer
- $325,500
Offer ≤ $325,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading