For saleSingle family
$1,750,000
13885 27th St N
Stillwater MN 55082
5 beds, 4.5 baths, 4,846 sqft
13885 27th St N is a 5 beds, 4.5 baths, 4,846 sqft single family home for sale at $1,750,000 in Stillwater MN 55082. At 20% down it rents for an estimated $2,475/mo and returns -$10,018/mo a month at a -0.2% 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
- $2,475/mo
- Monthly cash flow
- -$10,018/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.3%
- Max offer
- $300,000
Offer ≤ $300,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading