For saleSingle family
$79,900
200 5th St SE
Roseau MN 56751
1 bed, 1 bath, 489 sqft
200 5th St SE is a 1 bed, 1 bath, 489 sqft single family home for sale at $79,900 in Roseau MN 56751. At 20% down it rents for an estimated $775/mo and returns $215/mo a month at a 9.7% 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
- $775/mo
- Monthly cash flow
- $215/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 16.1%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.