For saleSingle family
$269,000
1318 Sunny St
Crookston MN 56716
2 beds, 2 baths, 1,440 sqft
1318 Sunny St is a 2 beds, 2 baths, 1,440 sqft single family home for sale at $269,000 in Crookston MN 56716. At 20% down it rents for an estimated $800/mo and returns -$1,120/mo a month at a 1.7% 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
- $800/mo
- Monthly cash flow
- -$1,120/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -25.0%
- Max offer
- $95,500
Offer ≤ $95,500 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading