For saleSingle family
$84,900
109 W Ruth St
Mankato MN 56001
2 beds, 1 bath, 1,768 sqft
109 W Ruth St is a 2 beds, 1 bath, 1,768 sqft single family home for sale at $84,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,375/mo and returns $769/mo a month at a 17.5% 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
- $1,375/mo
- Monthly cash flow
- $769/mo
- Cap rate
- 17.5%
- Cash-on-cash
- 54.3%
- Max offer
- $84,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading