For saleSingle family
$264,900
113 Hazel St
Mankato MN 56001
3 beds, 2 baths, 1,210 sqft
113 Hazel St is a 3 beds, 2 baths, 1,210 sqft single family home for sale at $264,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,075/mo and returns $217/mo a month at a 7.5% 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
- $217/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $248,500
Offer ≤ $248,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.