For saleSingle family
$196,000
530 Forest Ave W
Mora MN 55051
2 beds, 1 bath, 1,129 sqft
530 Forest Ave W is a 2 beds, 1 bath, 1,129 sqft single family home for sale at $196,000 in Mora MN 55051. At 20% down it rents for an estimated $1,750/mo and returns $375/mo a month at a 8.8% 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
- $1,750/mo
- Monthly cash flow
- $375/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.5%
- Max offer
- $196,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.