For saleSingle family
$194,900
514 W Mill St
Paynesville MN 56362
5 beds, 2.5 baths, 1,965 sqft
514 W Mill St is a 5 beds, 2.5 baths, 1,965 sqft single family home for sale at $194,900 in Paynesville MN 56362. At 20% down it rents for an estimated $1,675/mo and returns $308/mo a month at a 8.4% 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
- $1,675/mo
- Monthly cash flow
- $308/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.5%
- Max offer
- $194,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.