For saleSingle family
$199,900
839 Clement St
Worthington MN 56187
4 beds, 2 baths, 1,512 sqft
839 Clement St is a 4 beds, 2 baths, 1,512 sqft single family home for sale at $199,900 in Worthington MN 56187. At 20% down it rents for an estimated $1,250/mo and returns -$177/mo a month at a 5.6% 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
- $1,250/mo
- Monthly cash flow
- -$177/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $147,500
Offer ≤ $147,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading