For saleSingle family
$458,900
87th St SE
Becker MN 55308
3 beds, 2 baths, 1,534 sqft
87th St SE is a 3 beds, 2 baths, 1,534 sqft single family home for sale at $458,900 in Becker MN 55308. At 20% down it rents for an estimated $2,000/mo and returns -$1,276/mo a month at a 3.3% 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
- $2,000/mo
- Monthly cash flow
- -$1,276/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.7%
- Max offer
- $237,500
Offer ≤ $237,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading