For saleSingle family
$359,900
12261 44th Ave
Becker MN 55308
3 beds, 2 baths, 1,792 sqft
12261 44th Ave is a 3 beds, 2 baths, 1,792 sqft single family home for sale at $359,900 in Becker MN 55308. At 20% down it rents for an estimated $2,000/mo and returns -$569/mo a month at a 4.8% 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
- $2,000/mo
- Monthly cash flow
- -$569/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $236,500
Offer ≤ $236,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading