For saleSingle family
$127,000
502 N 10th St
Montevideo MN 56265
3 beds, 1 bath, 1,306 sqft
502 N 10th St is a 3 beds, 1 bath, 1,306 sqft single family home for sale at $127,000 in Montevideo MN 56265. At 20% down it rents for an estimated $925/mo and returns $18/mo a month at a 6.8% 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
- $925/mo
- Monthly cash flow
- $18/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.9%
- Max offer
- $109,000
Offer ≤ $109,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading