For saleSingle family
$598,000
104 W Veterans Dr
Luverne MN 56156
4 beds, 4 baths, 4,007 sqft
104 W Veterans Dr is a 4 beds, 4 baths, 4,007 sqft single family home for sale at $598,000 in Luverne MN 56156. At 20% down it rents for an estimated $1,125/mo and returns -$3,144/mo a month at a 0.4% 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
- $1,125/mo
- Monthly cash flow
- -$3,144/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.5%
- Max offer
- $135,500
Offer ≤ $135,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading