For saleSingle family
$120,000
27 Oak St
Proctor MN 55810
2 beds, 1 bath, 691 sqft
27 Oak St is a 2 beds, 1 bath, 691 sqft single family home for sale at $120,000 in Proctor MN 55810. At 20% down it rents for an estimated $1,275/mo and returns $418/mo a month at a 10.8% 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
- $1,275/mo
- Monthly cash flow
- $418/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.9%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading