For saleSingle family
$157,900
1606 E Lake St
Osakis MN 56360
2 beds, 1 bath, 432 sqft
1606 E Lake St is a 2 beds, 1 bath, 432 sqft single family home for sale at $157,900 in Osakis MN 56360. At 20% down it rents for an estimated $1,500/mo and returns $393/mo a month at a 9.5% 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
- $1,500/mo
- Monthly cash flow
- $393/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $157,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.