For saleSingle family
$79,500
403 5th St SW
Chisholm MN 55719
2 beds, 1 bath, 792 sqft
403 5th St SW is a 2 beds, 1 bath, 792 sqft single family home for sale at $79,500 in Chisholm MN 55719. At 20% down it rents for an estimated $1,025/mo and returns $457/mo a month at a 13.6% 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
- $457/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 34.5%
- Max offer
- $79,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading