For saleSingle family
$179,900
233 2nd St SE
Madelia MN 56062
3 beds, 2 baths, 2,598 sqft
233 2nd St SE is a 3 beds, 2 baths, 2,598 sqft single family home for sale at $179,900 in Madelia MN 56062. At 20% down it rents for an estimated $1,600/mo and returns $338/mo a month at a 8.8% 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
- $1,600/mo
- Monthly cash flow
- $338/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.3%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.