For saleSingle family
$149,000
313 11th St S
Benson MN 56215
3 beds, 2 baths, 1,404 sqft
313 11th St S is a 3 beds, 2 baths, 1,404 sqft single family home for sale at $149,000 in Benson MN 56215. At 20% down it rents for an estimated $1,250/mo and returns $186/mo a month at a 8.2% 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
- $1,250/mo
- Monthly cash flow
- $186/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.5%
- Max offer
- $147,500
Offer ≤ $147,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading