For saleTownhouse
$289,999
9174 Overlook Ln
Monticello MN 55362
4 beds, 2.5 baths, 2,038 sqft
9174 Overlook Ln is a 4 beds, 2.5 baths, 2,038 sqft townhouse home for sale at $289,999 in Monticello MN 55362. At 20% down it rents for an estimated $2,450/mo and returns $189/mo a month at a 7.3% 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
- $2,450/mo
- Monthly cash flow
- $189/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $265,000
Offer ≤ $265,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.