For saleSingle family
$225,000
103 3rd Ave E
Ada MN 56510
4 beds, 1.5 baths, 3,530 sqft
103 3rd Ave E is a 4 beds, 1.5 baths, 3,530 sqft single family home for sale at $225,000 in Ada MN 56510. At 20% down it rents for an estimated $2,250/mo and returns $672/mo a month at a 10.1% 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
- $2,250/mo
- Monthly cash flow
- $672/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.