For saleSingle family
$475,000
1342 Calvary Rd SE
Osakis MN 56360
4 beds, 2.5 baths, 2,700 sqft
1342 Calvary Rd SE is a 4 beds, 2.5 baths, 2,700 sqft single family home for sale at $475,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,575/mo and returns -$1,816/mo a month at a 2.1% 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
- $1,575/mo
- Monthly cash flow
- -$1,816/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.9%
- Max offer
- $187,500
Offer ≤ $187,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading