For saleSingle family
$269,900
212 1st St S
Royalton MN 56373
4 beds, 3 baths, 3,205 sqft
212 1st St S is a 4 beds, 3 baths, 3,205 sqft single family home for sale at $269,900 in Royalton MN 56373. At 20% down it rents for an estimated $2,400/mo and returns $507/mo a month at a 8.8% 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
- $2,400/mo
- Monthly cash flow
- $507/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.3%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.