For saleSingle family
$508,000
765 Sterling Ave
Worthington MN 56187
6 beds, 4 baths, 4,347 sqft
765 Sterling Ave is a 6 beds, 4 baths, 4,347 sqft single family home for sale at $508,000 in Worthington MN 56187. At 20% down it rents for an estimated $1,025/mo and returns -$2,601/mo a month at a 0.5% 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
- $1,025/mo
- Monthly cash flow
- -$2,601/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.7%
- Max offer
- $123,500
Offer ≤ $123,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading