For saleSingle family
$280,000
728 3rd Ave NW
Faribault MN 55021
4 beds, 2 baths, 2,264 sqft
728 3rd Ave NW is a 4 beds, 2 baths, 2,264 sqft single family home for sale at $280,000 in Faribault MN 55021. At 20% down it rents for an estimated $2,025/mo and returns $61/mo a month at a 6.8% 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
- $2,025/mo
- Monthly cash flow
- $61/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $242,500
Offer ≤ $242,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.