For saleSingle family
$450,000
956 Farmers Ridge Trl
Belle Plaine MN 56011
4 beds, 3 baths, 2,576 sqft
956 Farmers Ridge Trl is a 4 beds, 3 baths, 2,576 sqft single family home for sale at $450,000 in Belle Plaine MN 56011. At 20% down it rents for an estimated $1,600/mo and returns -$1,612/mo a month at a 2.4% 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
- $1,600/mo
- Monthly cash flow
- -$1,612/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.5%
- Max offer
- $190,500
Offer ≤ $190,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading