For saleSingle family
$245,000
503 N Oakley St
Luverne MN 56156
4 beds, 2 baths, 1,920 sqft
503 N Oakley St is a 4 beds, 2 baths, 1,920 sqft single family home for sale at $245,000 in Luverne MN 56156. At 20% down it rents for an estimated $1,125/mo and returns -$624/mo a month at a 3.6% 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
- $1,125/mo
- Monthly cash flow
- -$624/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.3%
- Max offer
- $133,500
Offer ≤ $133,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading