For saleSingle family
$95,000
301 S 12th St
Montevideo MN 56265
1 bed, 1 bath, 572 sqft
301 S 12th St is a 1 bed, 1 bath, 572 sqft single family home for sale at $95,000 in Montevideo MN 56265. At 20% down it rents for an estimated $750/mo and returns $72/mo a month at a 7.6% 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
- $750/mo
- Monthly cash flow
- $72/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.5%
- Max offer
- $88,500
Offer ≤ $88,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading