For saleSingle family
$155,000
1017 S 4th Ave
Albert Lea MN 56007
2 beds, 1 bath, 1,336 sqft
1017 S 4th Ave is a 2 beds, 1 bath, 1,336 sqft single family home for sale at $155,000 in Albert Lea MN 56007. At 20% down it rents for an estimated $1,000/mo and returns -$107/mo a month at a 5.8% 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
- $1,000/mo
- Monthly cash flow
- -$107/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.1%
- Max offer
- $118,000
Offer ≤ $118,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading