For saleSingle family
$77,000
230 2nd St NW
Chisholm MN 55719
2 beds, 1 bath, 623 sqft
230 2nd St NW is a 2 beds, 1 bath, 623 sqft single family home for sale at $77,000 in Chisholm MN 55719. At 20% down it rents for an estimated $1,100/mo and returns $550/mo a month at a 15.2% 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
- $1,100/mo
- Monthly cash flow
- $550/mo
- Cap rate
- 15.2%
- Cash-on-cash
- 42.9%
- Max offer
- $77,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading