For saleSingle family
$249,000
112 Orchard Cir
Montevideo MN 56265
3 beds, 2 baths, 2,168 sqft
112 Orchard Cir is a 3 beds, 2 baths, 2,168 sqft single family home for sale at $249,000 in Montevideo MN 56265. At 20% down it rents for an estimated $925/mo and returns -$853/mo a month at a 2.6% 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
- -$853/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.5%
- Max offer
- $110,000
Offer ≤ $110,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading