For saleTownhouse
$199,900
1414F McNally Dr
Winona MN 55987
2 beds, 1 bath, 939 sqft
1414F McNally Dr is a 2 beds, 1 bath, 939 sqft townhouse home for sale at $199,900 in Winona MN 55987. At 20% down it rents for an estimated $1,100/mo and returns -$375/mo a month at a 4.4% 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
- $1,100/mo
- Monthly cash flow
- -$375/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.3%
- Max offer
- $120,000
Offer ≤ $120,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading