For saleSingle family
$80,000
1916 Albion Ave
Fairmont MN 56031
2 beds, 1 bath, 864 sqft
1916 Albion Ave is a 2 beds, 1 bath, 864 sqft single family home for sale at $80,000 in Fairmont MN 56031. At 20% down it rents for an estimated $825/mo and returns $264/mo a month at a 10.5% 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
- $825/mo
- Monthly cash flow
- $264/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.8%
- Max offer
- $80,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.