For saleSingle family
$49,900
411 N 5th St
Montevideo MN 56265
3 beds, 1 bath, 1,080 sqft
411 N 5th St is a 3 beds, 1 bath, 1,080 sqft single family home for sale at $49,900 in Montevideo MN 56265. At 20% down it rents for an estimated $925/mo and returns $569/mo a month at a 20.3% 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
- $925/mo
- Monthly cash flow
- $569/mo
- Cap rate
- 20.3%
- Cash-on-cash
- 68.4%
- Max offer
- $49,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading