For saleSingle family
$360,000
729 Heritage Ln
Belle Plaine MN 56011
4 beds, 2 baths, 2,262 sqft
729 Heritage Ln is a 4 beds, 2 baths, 2,262 sqft single family home for sale at $360,000 in Belle Plaine MN 56011. At 20% down it rents for an estimated $3,000/mo and returns $475/mo a month at a 8.1% 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
- $3,000/mo
- Monthly cash flow
- $475/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.9%
- Max offer
- $359,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.