For saleSingle family
$205,000
415 Francis St
Faribault MN 55021
3 beds, 2 baths, 1,280 sqft
415 Francis St is a 3 beds, 2 baths, 1,280 sqft single family home for sale at $205,000 in Faribault MN 55021. At 20% down it rents for an estimated $1,600/mo and returns $137/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
- $1,600/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $188,500
Offer ≤ $188,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading