For saleSingle family
$49,900
105 Central Ave W
Medford MN 55049
2 beds, 1 bath, 1,660 sqft
105 Central Ave W is a 2 beds, 1 bath, 1,660 sqft single family home for sale at $49,900 in Medford MN 55049. At 20% down it rents for an estimated $1,450/mo and returns $1,094/mo a month at a 33.0% 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
- $1,450/mo
- Monthly cash flow
- $1,094/mo
- Cap rate
- 33.0%
- Cash-on-cash
- 131.5%
- Max offer
- $49,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading