For saleSingle family
$49,900
306 N Hampton St
Fairmont MN 56031
5 beds, 2 baths, 1,020 sqft
306 N Hampton St is a 5 beds, 2 baths, 1,020 sqft single family home for sale at $49,900 in Fairmont MN 56031. At 20% down it rents for an estimated $1,125/mo and returns $775/mo a month at a 25.2% 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
- $1,125/mo
- Monthly cash flow
- $775/mo
- Cap rate
- 25.2%
- Cash-on-cash
- 93.2%
- Max offer
- $49,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.