For saleSingle family
$350,000
113 4th St E
Carver MN 55315
4 beds, 1 bath, 1,695 sqft
113 4th St E is a 4 beds, 1 bath, 1,695 sqft single family home for sale at $350,000 in Carver MN 55315. At 20% down it rents for an estimated $3,200/mo and returns $701/mo a month at a 9.1% 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
- $3,200/mo
- Monthly cash flow
- $701/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.0%
- Max offer
- $350,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading