For saleSingle family
$249,000
1806 Kansas Ave
Benson MN 56215
3 beds, 2 baths, 1,400 sqft
1806 Kansas Ave is a 3 beds, 2 baths, 1,400 sqft single family home for sale at $249,000 in Benson MN 56215. At 20% down it rents for an estimated $1,250/mo and returns -$528/mo a month at a 4.1% 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
- $1,250/mo
- Monthly cash flow
- -$528/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.7%
- Max offer
- $148,000
Offer ≤ $148,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading