For saleSingle family
$20,000
1111 3rd Ave S
Wheaton MN 56296
3 beds, 2 baths, 1,200 sqft
1111 3rd Ave S is a 3 beds, 2 baths, 1,200 sqft single family home for sale at $20,000 in Wheaton MN 56296. At 20% down it rents for an estimated $825/mo and returns $682/mo a month at a 47.6% 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
- $825/mo
- Monthly cash flow
- $682/mo
- Cap rate
- 47.6%
- Cash-on-cash
- 204.7%
- Max offer
- $20,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading