For saleSingle family
$179,900
405 N 11th St
Olivia MN 56277
3 beds, 2 baths, 1,408 sqft
405 N 11th St is a 3 beds, 2 baths, 1,408 sqft single family home for sale at $179,900 in Olivia MN 56277. At 20% down it rents for an estimated $1,675/mo and returns $413/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
- $413/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.8%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.