For saleSingle family
$184,500
906 15th St S
Benson MN 56215
4 beds, 2 baths, 2,272 sqft
906 15th St S is a 4 beds, 2 baths, 2,272 sqft single family home for sale at $184,500 in Benson MN 56215. At 20% down it rents for an estimated $1,400/mo and returns $83/mo a month at a 7.2% 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
- $83/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.7%
- Max offer
- $165,000
Offer ≤ $165,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading