For saleSingle family
$125,000
315 State Ave SW
Red Lake Falls MN 56750
3 beds, 1.5 baths, 936 sqft
315 State Ave SW is a 3 beds, 1.5 baths, 936 sqft single family home for sale at $125,000 in Red Lake Falls MN 56750. At 20% down it rents for an estimated $1,000/mo and returns $108/mo a month at a 7.7% 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
- $1,000/mo
- Monthly cash flow
- $108/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $118,000
Offer ≤ $118,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading