For saleSingle family
$260,000
124 Thayer Ave
Mankato MN 56001
4 beds, 2 baths, 2,210 sqft
124 Thayer Ave is a 4 beds, 2 baths, 2,210 sqft single family home for sale at $260,000 in Mankato MN 56001. At 20% down it rents for an estimated $2,075/mo and returns $219/mo a month at a 7.7% 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
- $2,075/mo
- Monthly cash flow
- $219/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.1%
- Max offer
- $245,000
Offer ≤ $245,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading