For saleSingle family
$150,000
1831 Bush St
Red Wing MN 55066
3 beds, 1.5 baths, 1,407 sqft
1831 Bush St is a 3 beds, 1.5 baths, 1,407 sqft single family home for sale at $150,000 in Red Wing MN 55066. At 20% down it rents for an estimated $1,850/mo and returns $779/mo a month at a 12.9% 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
- $1,850/mo
- Monthly cash flow
- $779/mo
- Cap rate
- 12.9%
- Cash-on-cash
- 31.2%
- Max offer
- $150,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading