For saleSingle family
$82,500
304 E 4th St
Madison MN 56256
3 beds, 1 bath, 1,236 sqft
304 E 4th St is a 3 beds, 1 bath, 1,236 sqft single family home for sale at $82,500 in Madison MN 56256. At 20% down it rents for an estimated $1,400/mo and returns $821/mo a month at a 18.5% 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
- $821/mo
- Cap rate
- 18.5%
- Cash-on-cash
- 59.7%
- Max offer
- $82,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.