For saleSingle family
$114,900
108 Maple St
Jackson MN 56143
3 beds, 1 bath, 1,148 sqft
108 Maple St is a 3 beds, 1 bath, 1,148 sqft single family home for sale at $114,900 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns $105/mo a month at a 7.8% 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
- $105/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $109,000
Offer ≤ $109,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading