For saleSingle family
$155,000
411 Pine St
Paynesville MN 56362
4 beds, 1 bath, 1,365 sqft
411 Pine St is a 4 beds, 1 bath, 1,365 sqft single family home for sale at $155,000 in Paynesville MN 56362. At 20% down it rents for an estimated $1,400/mo and returns $313/mo a month at a 8.9% 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
- $1,400/mo
- Monthly cash flow
- $313/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.1%
- Max offer
- $155,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.