For saleSingle family
$269,000
906 Summit Dr
Fairmont MN 56031
3 beds, 2 baths, 2,427 sqft
906 Summit Dr is a 3 beds, 2 baths, 2,427 sqft single family home for sale at $269,000 in Fairmont MN 56031. At 20% down it rents for an estimated $925/mo and returns -$995/mo a month at a 2.2% 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
- $925/mo
- Monthly cash flow
- -$995/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.2%
- Max offer
- $110,000
Offer ≤ $110,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading