For saleSingle family
$314,900
1728 Greenhaven Ln NE
Owatonna MN 55060
4 beds, 2 baths, 2,073 sqft
1728 Greenhaven Ln NE is a 4 beds, 2 baths, 2,073 sqft single family home for sale at $314,900 in Owatonna MN 55060. At 20% down it rents for an estimated $1,700/mo and returns -$548/mo a month at a 4.6% 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
- $1,700/mo
- Monthly cash flow
- -$548/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.4%
- Max offer
- $201,000
Offer ≤ $201,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading