For saleSingle family
$265,000
104 Spring St
Kenyon MN 55946
4 beds, 1.5 baths, 2,125 sqft
104 Spring St is a 4 beds, 1.5 baths, 2,125 sqft single family home for sale at $265,000 in Kenyon MN 55946. At 20% down it rents for an estimated $1,900/mo and returns $41/mo a month at a 6.7% 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
- $41/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $227,500
Offer ≤ $227,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.