For saleSingle family
$339,900
105 Torrey Pines Dr
Mankato MN 56001
4 beds, 2 baths, 2,276 sqft
105 Torrey Pines Dr is a 4 beds, 2 baths, 2,276 sqft single family home for sale at $339,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,025/mo and returns -$401/mo a month at a 5.2% 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
- $2,025/mo
- Monthly cash flow
- -$401/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.1%
- Max offer
- $239,500
Offer ≤ $239,500 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading