For saleSingle family
$185,000
104 Linden St S
Northfield MN 55057
3 beds, 1 bath, 920 sqft
104 Linden St S is a 3 beds, 1 bath, 920 sqft single family home for sale at $185,000 in Northfield MN 55057. At 20% down it rents for an estimated $2,200/mo and returns $879/mo a month at a 12.4% 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
- $2,200/mo
- Monthly cash flow
- $879/mo
- Cap rate
- 12.4%
- Cash-on-cash
- 28.5%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading