For saleSingle family
$205,000
1180 Main St S
Pine City MN 55063
4 beds, 2 baths, 1,440 sqft
1180 Main St S is a 4 beds, 2 baths, 1,440 sqft single family home for sale at $205,000 in Pine City MN 55063. At 20% down it rents for an estimated $2,575/mo and returns $1,137/mo a month at a 13.2% 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
- $2,575/mo
- Monthly cash flow
- $1,137/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 33.3%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.