For saleSingle family
$100,000
403 4th St
Danube MN 56230
2 beds, 1 bath, 986 sqft
403 4th St is a 2 beds, 1 bath, 986 sqft single family home for sale at $100,000 in Danube MN 56230. At 20% down it rents for an estimated $1,000/mo and returns $299/mo a month at a 10.1% 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
- $1,000/mo
- Monthly cash flow
- $299/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.