For saleSingle family
$190,000
23 W Pike St
Osakis MN 56360
2 beds, 1 bath, 1,192 sqft
23 W Pike St is a 2 beds, 1 bath, 1,192 sqft single family home for sale at $190,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,500/mo and returns $167/mo a month at a 7.6% 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
- $1,500/mo
- Monthly cash flow
- $167/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $179,500
Offer ≤ $179,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.