For saleSingle family
$269,900
311 Center Ave S
Eyota MN 55934
5 beds, 2 baths, 2,360 sqft
311 Center Ave S is a 5 beds, 2 baths, 2,360 sqft single family home for sale at $269,900 in Eyota MN 55934. At 20% down it rents for an estimated $2,850/mo and returns $957/mo a month at a 10.8% 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
- $2,850/mo
- Monthly cash flow
- $957/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 21.3%
- 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.