For saleSingle family
$159,900
802 12th St N
Benson MN 56215
2 beds, 2 baths, 1,350 sqft
802 12th St N is a 2 beds, 2 baths, 1,350 sqft single family home for sale at $159,900 in Benson MN 56215. At 20% down it rents for an estimated $1,100/mo and returns -$41/mo a month at a 6.4% 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
- $1,100/mo
- Monthly cash flow
- -$41/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.6%
- Max offer
- $130,000
Offer ≤ $130,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading