For saleSingle family
$325,000
2752 197th St W
Empire MN 55024
3 beds, 2 baths, 1,177 sqft
2752 197th St W is a 3 beds, 2 baths, 1,177 sqft single family home for sale at $325,000 in Empire MN 55024. At 20% down it rents for an estimated $2,500/mo and returns $180/mo a month at a 7.3% 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
- $2,500/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $295,000
Offer ≤ $295,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading