Pending saleSingle family
$380,000
830 Calvary Rd SE
Osakis MN 56360
4 beds, 2.5 baths, 2,452 sqft
830 Calvary Rd SE is a 4 beds, 2.5 baths, 2,452 sqft single family home pending sale at $380,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,575/mo and returns -$1,138/mo a month at a 3.1% 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
- $1,575/mo
- Monthly cash flow
- -$1,138/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $187,000
Offer ≤ $187,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading