For saleSingle family
$134,900
4760 Country Shrs SW
Alexandria MN 56308
1,504 sqft
4760 Country Shrs SW is a 1,504 sqft single family home for sale at $134,900 in Alexandria MN 56308. At 20% down it rents for an estimated $825/mo and returns -$138/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
- $825/mo
- Monthly cash flow
- -$138/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.1%
- Max offer
- $97,500
Offer ≤ $97,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading