For saleSingle family
$525,000
1201 Oak Dr
Montevideo MN 56265
4 beds, 3 baths, 2,720 sqft
1201 Oak Dr is a 4 beds, 3 baths, 2,720 sqft single family home for sale at $525,000 in Montevideo MN 56265. At 20% down it rents for an estimated $950/mo and returns -$2,798/mo a month at a 0.3% 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
- $950/mo
- Monthly cash flow
- -$2,798/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -32.0%
- Max offer
- $114,500
Offer ≤ $114,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading