For saleCondo
$171,576
114 Brick St S Unit 207
Stillwater MN 55082
2 beds, 2 baths, 1,240 sqft
114 Brick St S Unit 207 is a 2 beds, 2 baths, 1,240 sqft condo home for sale at $171,576 in Stillwater MN 55082. At 20% down it rents for an estimated $1,800/mo and returns $88/mo a month at a 7.1% 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
- $1,800/mo
- Monthly cash flow
- $88/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $153,500
Offer ≤ $153,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.