For saleSingle family
$25,900
112 Bluff St E
Lake Benton MN 56149
3 beds, 2 baths, 2,000 sqft
112 Bluff St E is a 3 beds, 2 baths, 2,000 sqft single family home for sale at $25,900 in Lake Benton MN 56149. At 20% down it rents for an estimated $1,075/mo and returns $893/mo a month at a 47.9% 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
- $1,075/mo
- Monthly cash flow
- $893/mo
- Cap rate
- 47.9%
- Cash-on-cash
- 207.0%
- Max offer
- $25,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.