For saleSingle family
$334,900
1827 Pierce St S
Cambridge MN 55008
2 beds, 1 bath, 1,243 sqft
1827 Pierce St S is a 2 beds, 1 bath, 1,243 sqft single family home for sale at $334,900 in Cambridge MN 55008. At 20% down it rents for an estimated $1,500/mo and returns -$891/mo a month at a 3.5% 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
- $1,500/mo
- Monthly cash flow
- -$891/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.0%
- Max offer
- $178,000
Offer ≤ $178,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading