For saleSingle family
$159,900
603 13th St S
Benson MN 56215
3 beds, 1 bath, 1,096 sqft
603 13th St S is a 3 beds, 1 bath, 1,096 sqft single family home for sale at $159,900 in Benson MN 56215. At 20% down it rents for an estimated $1,250/mo and returns $109/mo a month at a 7.5% 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
- $1,250/mo
- Monthly cash flow
- $109/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $147,500
Offer ≤ $147,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading