For saleSingle family
$125,000
217 W Oak St
Osakis MN 56360
4 beds, 2 baths, 1,689 sqft
217 W Oak St is a 4 beds, 2 baths, 1,689 sqft single family home for sale at $125,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,975/mo and returns $1,098/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
- $1,975/mo
- Monthly cash flow
- $1,098/mo
- Cap rate
- 17.1%
- Cash-on-cash
- 52.7%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.