For saleSingle family
$448,500
1290 Calvary Rd SE
Osakis MN 56360
2 beds, 1 bath, 1,792 sqft
1290 Calvary Rd SE is a 2 beds, 1 bath, 1,792 sqft single family home for sale at $448,500 in Osakis MN 56360. At 20% down it rents for an estimated $1,225/mo and returns -$1,977/mo a month at a 1.4% 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
- $1,225/mo
- Monthly cash flow
- -$1,977/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.4%
- Max offer
- $146,500
Offer ≤ $146,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading