For saleSingle family
$229,000
301 E Depue Ave
Olivia MN 56277
3 beds, 1.5 baths, 2,012 sqft
301 E Depue Ave is a 3 beds, 1.5 baths, 2,012 sqft single family home for sale at $229,000 in Olivia MN 56277. At 20% down it rents for an estimated $1,675/mo and returns $69/mo a month at a 6.9% 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
- $69/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $200,500
Offer ≤ $200,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.