For saleSingle family
$129,900
317 Hurlbut St
Crookston MN 56716
3 beds, 2 baths, 1,629 sqft
317 Hurlbut St is a 3 beds, 2 baths, 1,629 sqft single family home for sale at $129,900 in Crookston MN 56716. At 20% down it rents for an estimated $900/mo and returns -$11/mo a month at a 6.4% 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
- $900/mo
- Monthly cash flow
- -$11/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -0.5%
- Max offer
- $107,500
Offer ≤ $107,500 (17% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.