For saleSingle family
$170,000
202 S Nicollet St
Winthrop MN 55396
4 beds, 2 baths, 3,276 sqft
202 S Nicollet St is a 4 beds, 2 baths, 3,276 sqft single family home for sale at $170,000 in Winthrop MN 55396. At 20% down it rents for an estimated $1,900/mo and returns $708/mo a month at a 11.5% 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
- $1,900/mo
- Monthly cash flow
- $708/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 25.0%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.