For saleSingle family
$179,000
401 S 7th St
Olivia MN 56277
3 beds, 1 bath, 2 sqft
401 S 7th St is a 3 beds, 1 bath, 2 sqft single family home for sale at $179,000 in Olivia MN 56277. At 20% down it rents for an estimated $1,675/mo and returns $420/mo a month at a 9.3% 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
- $1,675/mo
- Monthly cash flow
- $420/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.1%
- Max offer
- $179,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.