For saleSingle family
$160,000
1405 S Darling Dr NW
Alexandria MN 56308
3 beds, 2 baths, 1,628 sqft
1405 S Darling Dr NW is a 3 beds, 2 baths, 1,628 sqft single family home for sale at $160,000 in Alexandria MN 56308. At 20% down it rents for an estimated $1,725/mo and returns $603/mo a month at a 11.0% 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
- $1,725/mo
- Monthly cash flow
- $603/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.6%
- Max offer
- $160,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.