For saleSingle family
$459,000
93529 500th Ave
Windom MN 56101
3 beds, 2.5 baths, 2,514 sqft
93529 500th Ave is a 3 beds, 2.5 baths, 2,514 sqft single family home for sale at $459,000 in Windom MN 56101. At 20% down it rents for an estimated $875/mo and returns -$2,402/mo a month at a 0.4% 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
- $875/mo
- Monthly cash flow
- -$2,402/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.4%
- Max offer
- $105,500
Offer ≤ $105,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading