For saleSingle family
$169,900
115 Village Ave
Cannon Falls MN 55009
3 beds, 2 baths, 1,104 sqft
115 Village Ave is a 3 beds, 2 baths, 1,104 sqft single family home for sale at $169,900 in Cannon Falls MN 55009. At 20% down it rents for an estimated $2,000/mo and returns $787/mo a month at a 12.2% 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
- $2,000/mo
- Monthly cash flow
- $787/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 27.8%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading