For saleSingle family
$259,900
824 Brown St
Jackson MN 56143
3 beds, 2 baths, 2,940 sqft
824 Brown St is a 3 beds, 2 baths, 2,940 sqft single family home for sale at $259,900 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns -$930/mo a month at a 2.4% 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
- $925/mo
- Monthly cash flow
- -$930/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $110,000
Offer ≤ $110,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading