For saleSingle family
$230,000
1105 Bush St
Red Wing MN 55066
4 beds, 2 baths, 2,650 sqft
1105 Bush St is a 4 beds, 2 baths, 2,650 sqft single family home for sale at $230,000 in Red Wing MN 55066. At 20% down it rents for an estimated $1,600/mo and returns -$42/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
- $1,600/mo
- Monthly cash flow
- -$42/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.1%
- Max offer
- $189,000
Offer ≤ $189,000 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading