For saleSingle family
$155,000
902 White St
Jackson MN 56143
3 beds, 2 baths, 1,344 sqft
902 White St is a 3 beds, 2 baths, 1,344 sqft single family home for sale at $155,000 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns -$182/mo a month at a 5.3% 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
- -$182/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $109,000
Offer ≤ $109,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading