For saleSingle family
$394,900
1927 Pierce St S
Cambridge MN 55008
4 beds, 3 baths, 2,003 sqft
1927 Pierce St S is a 4 beds, 3 baths, 2,003 sqft single family home for sale at $394,900 in Cambridge MN 55008. At 20% down it rents for an estimated $2,575/mo and returns -$244/mo a month at a 5.9% 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
- $2,575/mo
- Monthly cash flow
- -$244/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.7%
- Max offer
- $304,500
Offer ≤ $304,500 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading