For saleSingle family
$199,900
205 1st Ave NE
Brainerd MN 56401
3 beds, 1.5 baths, 1,398 sqft
205 1st Ave NE is a 3 beds, 1.5 baths, 1,398 sqft single family home for sale at $199,900 in Brainerd MN 56401. At 20% down it rents for an estimated $1,775/mo and returns $348/mo a month at a 8.8% 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
- $1,775/mo
- Monthly cash flow
- $348/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.4%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading