For saleSingle family
$415,000
937 Stone Creek Dr
Jordan MN 55352
5 beds, 3 baths, 2,449 sqft
937 Stone Creek Dr is a 5 beds, 3 baths, 2,449 sqft single family home for sale at $415,000 in Jordan MN 55352. At 20% down it rents for an estimated $3,200/mo and returns $289/mo a month at a 7.4% 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
- $3,200/mo
- Monthly cash flow
- $289/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 4.2%
- Max offer
- $383,000
Offer ≤ $383,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.