For saleSingle family
$189,900
1707 1st Ave SE
Austin MN 55912
3 beds, 2 baths, 1,743 sqft
1707 1st Ave SE is a 3 beds, 2 baths, 1,743 sqft single family home for sale at $189,900 in Austin MN 55912. At 20% down it rents for an estimated $1,275/mo and returns -$81/mo a month at a 6.2% 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
- $1,275/mo
- Monthly cash flow
- -$81/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.5%
- Max offer
- $150,500
Offer ≤ $150,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading