For saleSingle family
$235,000
212 21st St S
Benson MN 56215
4 beds, 1 bath, 1,683 sqft
212 21st St S is a 4 beds, 1 bath, 1,683 sqft single family home for sale at $235,000 in Benson MN 56215. At 20% down it rents for an estimated $1,400/mo and returns -$278/mo a month at a 5.2% 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
- $1,400/mo
- Monthly cash flow
- -$278/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.1%
- Max offer
- $165,500
Offer ≤ $165,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading