For saleSingle family
$170,000
975 W 2nd St
Winona MN 55987
3 beds, 1 bath, 1,031 sqft
975 W 2nd St is a 3 beds, 1 bath, 1,031 sqft single family home for sale at $170,000 in Winona MN 55987. At 20% down it rents for an estimated $1,400/mo and returns $186/mo a month at a 8.0% 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
- $1,400/mo
- Monthly cash flow
- $186/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.6%
- Max offer
- $165,000
Offer ≤ $165,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading