For saleSingle family
$119,000
1208 Whitest
Jackson MN 56143
3 beds, 3 baths, 1,404 sqft
1208 Whitest is a 3 beds, 3 baths, 1,404 sqft single family home for sale at $119,000 in Jackson MN 56143. At 20% down it rents for an estimated $925/mo and returns $75/mo a month at a 7.4% 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
- $925/mo
- Monthly cash flow
- $75/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $109,000
Offer ≤ $109,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading