For saleSingle family
$142,500
212 N 10th St
Montevideo MN 56265
2 beds, 1.5 baths, 1,468 sqft
212 N 10th St is a 2 beds, 1.5 baths, 1,468 sqft single family home for sale at $142,500 in Montevideo MN 56265. At 20% down it rents for an estimated $825/mo and returns -$192/mo a month at a 5.0% 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
- $825/mo
- Monthly cash flow
- -$192/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.1%
- Max offer
- $97,500
Offer ≤ $97,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading