For saleSingle family
$194,900
216 13th St
Proctor MN 55810
3 beds, 1 bath, 1,056 sqft
216 13th St is a 3 beds, 1 bath, 1,056 sqft single family home for sale at $194,900 in Proctor MN 55810. At 20% down it rents for an estimated $1,950/mo and returns $559/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
- $1,950/mo
- Monthly cash flow
- $559/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $194,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading