For saleSingle family
$250,000
1764 Main St
Centerville MN 55038
4 beds, 1 bath, 1,569 sqft
1764 Main St is a 4 beds, 1 bath, 1,569 sqft single family home for sale at $250,000 in Centerville MN 55038. At 20% down it rents for an estimated $2,750/mo and returns $965/mo a month at a 11.3% 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
- $2,750/mo
- Monthly cash flow
- $965/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.2%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading