For saleSingle family
$225,000
202 E Main St
Crosby MN 56441
3 beds, 2 baths, 1,342 sqft
202 E Main St is a 3 beds, 2 baths, 1,342 sqft single family home for sale at $225,000 in Crosby MN 56441. At 20% down it rents for an estimated $2,550/mo and returns $972/mo a month at a 11.7% 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
- $2,550/mo
- Monthly cash flow
- $972/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 25.9%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.