For saleSingle family
$135,000
410 Snell Ave
Pine River MN 56474
2 beds, 1 bath, 760 sqft
410 Snell Ave is a 2 beds, 1 bath, 760 sqft single family home for sale at $135,000 in Pine River MN 56474. At 20% down it rents for an estimated $1,125/mo and returns $161/mo a month at a 8.1% 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
- $1,125/mo
- Monthly cash flow
- $161/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $132,500
Offer ≤ $132,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading