For saleTownhouse
$325,000
1201 Golf Course Rd Unit 204
Monticello MN 55362
2 beds, 2.5 baths, 2,100 sqft
1201 Golf Course Rd Unit 204 is a 2 beds, 2.5 baths, 2,100 sqft townhouse home for sale at $325,000 in Monticello MN 55362. At 20% down it rents for an estimated $1,050/mo and returns -$1,571/mo a month at a 0.9% 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
- $1,050/mo
- Monthly cash flow
- -$1,571/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -29.0%
- Max offer
- $76,500
Offer ≤ $76,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading