For saleSingle family
$206,900
16 9 1/2 St NE
Chisholm MN 55719
2 beds, 1 bath, 1,246 sqft
16 9 1/2 St NE is a 2 beds, 1 bath, 1,246 sqft single family home for sale at $206,900 in Chisholm MN 55719. At 20% down it rents for an estimated $1,025/mo and returns -$452/mo a month at a 4.0% 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
- $1,025/mo
- Monthly cash flow
- -$452/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.1%
- Max offer
- $121,500
Offer ≤ $121,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading