For saleSingle family
$325,000
131 E 7th St
Zumbrota MN 55992
4 beds, 2 baths, 2,106 sqft
131 E 7th St is a 4 beds, 2 baths, 2,106 sqft single family home for sale at $325,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,175/mo and returns -$1,145/mo a month at a 2.4% 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
- $1,175/mo
- Monthly cash flow
- -$1,145/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.1%
- Max offer
- $139,500
Offer ≤ $139,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading