For saleSingle family
$79,000
417 Main St S
Beardsley MN 56211
2 beds, 2 baths, 928 sqft
417 Main St S is a 2 beds, 2 baths, 928 sqft single family home for sale at $79,000 in Beardsley MN 56211. At 20% down it rents for an estimated $675/mo and returns $121/mo a month at a 8.4% 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
- $675/mo
- Monthly cash flow
- $121/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.2%
- Max offer
- $79,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.