For saleMulti-family
$189,000
46 W Main St
Osakis MN 56360
7 beds, 3 baths, 2,400 sqft
46 W Main St is a 7 beds, 3 baths, 2,400 sqft multi-family home for sale at $189,000 in Osakis MN 56360. At 20% down it rents for an estimated $3,000/mo and returns $1,651/mo a month at a 17.1% 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
- $3,000/mo
- Monthly cash flow
- $1,651/mo
- Cap rate
- 17.1%
- Cash-on-cash
- 52.4%
- Max offer
- $189,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading