For saleSingle family
$109,900
821 3rd Ave
Madison MN 56256
3 beds, 1 bath, 1,141 sqft
821 3rd Ave is a 3 beds, 1 bath, 1,141 sqft single family home for sale at $109,900 in Madison MN 56256. At 20% down it rents for an estimated $1,400/mo and returns $629/mo a month at a 13.4% 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
- $1,400/mo
- Monthly cash flow
- $629/mo
- Cap rate
- 13.4%
- Cash-on-cash
- 34.4%
- Max offer
- $109,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.