For saleSingle family
$221,900
128 Rose St
Mankato MN 56001
3 beds, 1.5 baths, 2,269 sqft
128 Rose St is a 3 beds, 1.5 baths, 2,269 sqft single family home for sale at $221,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,075/mo and returns $519/mo a month at a 9.3% 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
- $2,075/mo
- Monthly cash flow
- $519/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.0%
- Max offer
- $221,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.