For saleSingle family
$175,000
318 Carroll St
Mankato MN 56001
3 beds, 1 bath, 2,435 sqft
318 Carroll St is a 3 beds, 1 bath, 2,435 sqft single family home for sale at $175,000 in Mankato MN 56001. At 20% down it rents for an estimated $1,550/mo and returns $301/mo a month at a 8.7% 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
- $1,550/mo
- Monthly cash flow
- $301/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading