For saleSingle family
$75,000
475 5th St
Tracy MN 56175
4 beds, 1 bath, 1,800 sqft
475 5th St is a 4 beds, 1 bath, 1,800 sqft single family home for sale at $75,000 in Tracy MN 56175. At 20% down it rents for an estimated $750/mo and returns $224/mo a month at a 10.1% 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
- $750/mo
- Monthly cash flow
- $224/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $75,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.