Pending saleSingle family
$65,000
102 Maple St
Jackson MN 56143
2 beds, 1 bath, 960 sqft
102 Maple St is a 2 beds, 1 bath, 960 sqft single family home pending sale at $65,000 in Jackson MN 56143. At 20% down it rents for an estimated $825/mo and returns $361/mo a month at a 13.3% 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
- $825/mo
- Monthly cash flow
- $361/mo
- Cap rate
- 13.3%
- Cash-on-cash
- 33.3%
- Max offer
- $65,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading