For saleSingle family
$130,000
115 Wisconsin Ave W
Gilbert MN 55741
5 beds, 2 baths, 1,944 sqft
115 Wisconsin Ave W is a 5 beds, 2 baths, 1,944 sqft single family home for sale at $130,000 in Gilbert MN 55741. At 20% down it rents for an estimated $1,225/mo and returns $297/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
- $1,225/mo
- Monthly cash flow
- $297/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.7%
- Max offer
- $130,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading