For saleSingle family
$489,900
100 Crystal Ln
Mankato MN 56001
2 beds, 2 baths, 1,699 sqft
100 Crystal Ln is a 2 beds, 2 baths, 1,699 sqft single family home for sale at $489,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,525/mo and returns -$1,972/mo a month at a 1.8% 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
- $1,525/mo
- Monthly cash flow
- -$1,972/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.2%
- Max offer
- $182,000
Offer ≤ $182,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading