For saleSingle family
$162,500
203 4th St
Danube MN 56230
3 beds, 1 bath, 1,158 sqft
203 4th St is a 3 beds, 1 bath, 1,158 sqft single family home for sale at $162,500 in Danube MN 56230. At 20% down it rents for an estimated $1,675/mo and returns $535/mo a month at a 10.5% 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
- $1,675/mo
- Monthly cash flow
- $535/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.8%
- Max offer
- $162,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.