For saleSingle family
$174,900
1058 Woodsmen Ct NE
Alexandria MN 56308
4 beds, 1.5 baths, 1,896 sqft
1058 Woodsmen Ct NE is a 4 beds, 1.5 baths, 1,896 sqft single family home for sale at $174,900 in Alexandria MN 56308. At 20% down it rents for an estimated $2,175/mo and returns $926/mo a month at a 13.0% 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
- $2,175/mo
- Monthly cash flow
- $926/mo
- Cap rate
- 13.0%
- Cash-on-cash
- 31.8%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading