For saleSingle family
$265,000
1211 Hickory St
Fairmont MN 56031
3 beds, 2 baths, 1,888 sqft
1211 Hickory St is a 3 beds, 2 baths, 1,888 sqft single family home for sale at $265,000 in Fairmont MN 56031. At 20% down it rents for an estimated $925/mo and returns -$967/mo a month at a 2.3% 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
- $925/mo
- Monthly cash flow
- -$967/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $110,000
Offer ≤ $110,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading