For saleSingle family
$219,900
650 W 5th St
Winona MN 55987
3 beds, 2 baths, 1,316 sqft
650 W 5th St is a 3 beds, 2 baths, 1,316 sqft single family home for sale at $219,900 in Winona MN 55987. At 20% down it rents for an estimated $1,400/mo and returns -$170/mo a month at a 5.7% 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
- $1,400/mo
- Monthly cash flow
- -$170/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.6%
- Max offer
- $165,500
Offer ≤ $165,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading