For saleSingle family
$170,000
319 Buchanan St
Red Wing MN 55066
3 beds, 1 bath, 1,514 sqft
319 Buchanan St is a 3 beds, 1 bath, 1,514 sqft single family home for sale at $170,000 in Red Wing MN 55066. At 20% down it rents for an estimated $1,675/mo and returns $483/mo a month at a 9.9% 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
- $1,675/mo
- Monthly cash flow
- $483/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 17.0%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.