For saleSingle family
$208,000
413 S 13th St
Montevideo MN 56265
3 beds, 2 baths, 1,542 sqft
413 S 13th St is a 3 beds, 2 baths, 1,542 sqft single family home for sale at $208,000 in Montevideo MN 56265. At 20% down it rents for an estimated $925/mo and returns -$560/mo a month at a 3.4% 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
- $925/mo
- Monthly cash flow
- -$560/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.1%
- Max offer
- $109,500
Offer ≤ $109,500 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading