For saleSingle family
$479,000
710 20th St
Windom MN 56101
4 beds, 2.5 baths, 3,656 sqft
710 20th St is a 4 beds, 2.5 baths, 3,656 sqft single family home for sale at $479,000 in Windom MN 56101. At 20% down it rents for an estimated $950/mo and returns -$2,469/mo a month at a 0.5% 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
- -$2,469/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -30.9%
- Max offer
- $114,500
Offer ≤ $114,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading