For saleSingle family
$139,900
13 12th St NW
Faribault MN 55021
3 beds, 2 baths, 1,269 sqft
13 12th St NW is a 3 beds, 2 baths, 1,269 sqft single family home for sale at $139,900 in Faribault MN 55021. At 20% down it rents for an estimated $1,600/mo and returns $601/mo a month at a 11.8% 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
- $1,600/mo
- Monthly cash flow
- $601/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.8%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading