For saleSingle family
$44,900
1008 1st Ave N
Wheaton MN 56296
3 beds, 2 baths, 1,650 sqft
1008 1st Ave N is a 3 beds, 2 baths, 1,650 sqft single family home for sale at $44,900 in Wheaton MN 56296. At 20% down it rents for an estimated $825/mo and returns $504/mo a month at a 20.1% 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
- $504/mo
- Cap rate
- 20.1%
- Cash-on-cash
- 67.4%
- Max offer
- $44,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading