For saleSingle family
$239,900
413 1st St SW
Crosby MN 56441
2 beds, 1 bath, 1,037 sqft
413 1st St SW is a 2 beds, 1 bath, 1,037 sqft single family home for sale at $239,900 in Crosby MN 56441. At 20% down it rents for an estimated $2,250/mo and returns $567/mo a month at a 9.4% 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
- $2,250/mo
- Monthly cash flow
- $567/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.2%
- Max offer
- $239,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.