For saleSingle family
$245,000
825 Frost Ave
Jackson MN 56143
3 beds, 1 bath, 2,732 sqft
825 Frost Ave is a 3 beds, 1 bath, 2,732 sqft single family home for sale at $245,000 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns -$824/mo a month at a 2.6% 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
- $925/mo
- Monthly cash flow
- -$824/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.2%
- Max offer
- $110,000
Offer ≤ $110,000 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading