Pending saleSingle family
$385,000
33315 Sand Prairie Ln
Le Sueur MN 56058
3 beds, 2 baths, 2,293 sqft
33315 Sand Prairie Ln is a 3 beds, 2 baths, 2,293 sqft single family home pending sale at $385,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns -$1,348/mo a month at a 2.5% 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
- -$1,348/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $166,500
Offer ≤ $166,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading