For saleSingle family
$84,990
12810 18th Ave SW
Pillager MN 56473
2 beds, 1 bath
12810 18th Ave SW is a 2 beds, 1 bath single family home for sale at $84,990 in Pillager MN 56473. At 20% down it rents for an estimated $1,250/mo and returns $643/mo a month at a 15.7% 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
- $1,250/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 15.7%
- Cash-on-cash
- 45.4%
- Max offer
- $84,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading