For saleSingle family
$190,000
405 6th St
Jackson MN 56143
3 beds, 2 baths, 3,405 sqft
405 6th St is a 3 beds, 2 baths, 3,405 sqft single family home for sale at $190,000 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns -$431/mo a month at a 3.9% 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
- -$431/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $109,500
Offer ≤ $109,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading