For saleSingle family
$160,000
219 10th Ave
Worthington MN 56187
1 bed, 1 bath, 678 sqft
219 10th Ave is a 1 bed, 1 bath, 678 sqft single family home for sale at $160,000 in Worthington MN 56187. At 20% down it rents for an estimated $875/mo and returns -$267/mo a month at a 4.7% 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
- $875/mo
- Monthly cash flow
- -$267/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $103,500
Offer ≤ $103,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading