For saleSingle family
$109,900
509 12th St N
Wheaton MN 56296
4 beds, 2 baths, 1,583 sqft
509 12th St N is a 4 beds, 2 baths, 1,583 sqft single family home for sale at $109,900 in Wheaton MN 56296. At 20% down it rents for an estimated $925/mo and returns $140/mo a month at a 8.2% 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
- $925/mo
- Monthly cash flow
- $140/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.7%
- Max offer
- $109,000
Offer ≤ $109,000 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading