For saleSingle family
$269,900
117 Shaubut St
Mankato MN 56001
4 beds, 2 baths, 2,526 sqft
117 Shaubut St is a 4 beds, 2 baths, 2,526 sqft single family home for sale at $269,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,550/mo and returns $623/mo a month at a 9.4% 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
- $2,550/mo
- Monthly cash flow
- $623/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.9%
- Max offer
- $269,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading