For saleSingle family
$139,999
107 3rd Ave
Madison MN 56256
3 beds, 2 baths, 2,024 sqft
107 3rd Ave is a 3 beds, 2 baths, 2,024 sqft single family home for sale at $139,999 in Madison MN 56256. At 20% down it rents for an estimated $1,400/mo and returns $418/mo a month at a 10.1% 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
- $1,400/mo
- Monthly cash flow
- $418/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $139,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.