For saleSingle family
$164,900
129 W Ruth St
Mankato MN 56001
4 beds, 2 baths, 2,998 sqft
129 W Ruth St is a 4 beds, 2 baths, 2,998 sqft single family home for sale at $164,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,000/mo and returns $823/mo a month at a 12.7% 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
- $2,000/mo
- Monthly cash flow
- $823/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 29.9%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading