For saleSingle family
$124,000
2742 Pine Ave
Slayton MN 56172
3 beds, 1 bath, 1,216 sqft
2742 Pine Ave is a 3 beds, 1 bath, 1,216 sqft single family home for sale at $124,000 in Slayton MN 56172. At 20% down it rents for an estimated $1,075/mo and returns $190/mo a month at a 8.5% 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
- $1,075/mo
- Monthly cash flow
- $190/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.2%
- Max offer
- $124,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading