For saleSingle family
$304,900
805 Baker Ave
Mankato MN 56001
3 beds, 2 baths, 2,028 sqft
805 Baker Ave is a 3 beds, 2 baths, 2,028 sqft single family home for sale at $304,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,550/mo and returns -$627/mo a month at a 4.2% 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
- $1,550/mo
- Monthly cash flow
- -$627/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.3%
- Max offer
- $183,500
Offer ≤ $183,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading