For saleSingle family
$165,000
813 Brown St
Jackson MN 56143
4 beds, 1 bath, 2,128 sqft
813 Brown St is a 4 beds, 1 bath, 2,128 sqft single family home for sale at $165,000 in Jackson MN 56143. At 20% down it rents for an estimated $1,000/mo and returns -$178/mo a month at a 5.4% 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
- $1,000/mo
- Monthly cash flow
- -$178/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.5%
- Max offer
- $118,000
Offer ≤ $118,000 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading