For saleSingle family
$125,000
511 5th St NW
Aitkin MN 56431
2 beds, 1 bath, 640 sqft
511 5th St NW is a 2 beds, 1 bath, 640 sqft single family home for sale at $125,000 in Aitkin MN 56431. At 20% down it rents for an estimated $1,275/mo and returns $398/mo a month at a 10.3% 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
- $1,275/mo
- Monthly cash flow
- $398/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 19.1%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.