For saleSingle family
$314,900
201 N Linden St
Belle Plaine MN 56011
4 beds, 2 baths, 1,540 sqft
201 N Linden St is a 4 beds, 2 baths, 1,540 sqft single family home for sale at $314,900 in Belle Plaine MN 56011. At 20% down it rents for an estimated $3,000/mo and returns $791/mo a month at a 9.5% 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
- $3,000/mo
- Monthly cash flow
- $791/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 15.1%
- Max offer
- $314,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.