For saleSingle family
$699,900
43 13th St NE
Byron MN 55920
4 beds, 3 baths, 3,124 sqft
43 13th St NE is a 4 beds, 3 baths, 3,124 sqft single family home for sale at $699,900 in Byron MN 55920. At 20% down it rents for an estimated $2,200/mo and returns -$2,796/mo a month at a 1.9% 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
- $2,200/mo
- Monthly cash flow
- -$2,796/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $262,500
Offer ≤ $262,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading