For saleSingle family
$90,000
512 Memorial Dr
Buhl MN 55713
2 beds, 2 baths, 1,512 sqft
512 Memorial Dr is a 2 beds, 2 baths, 1,512 sqft single family home for sale at $90,000 in Buhl MN 55713. At 20% down it rents for an estimated $1,025/mo and returns $383/mo a month at a 11.8% 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
- $1,025/mo
- Monthly cash flow
- $383/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.5%
- Max offer
- $90,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading