For saleSingle family
$135,000
421 York St
Pine River MN 56474
4 beds, 2 baths, 1,928 sqft
421 York St is a 4 beds, 2 baths, 1,928 sqft single family home for sale at $135,000 in Pine River MN 56474. At 20% down it rents for an estimated $1,250/mo and returns $286/mo a month at a 9.2% 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
- $1,250/mo
- Monthly cash flow
- $286/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.7%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading