For saleSingle family
$77,500
2619 22nd St
Slayton MN 56172
2 beds, 2 baths, 1,560 sqft
2619 22nd St is a 2 beds, 2 baths, 1,560 sqft single family home for sale at $77,500 in Slayton MN 56172. At 20% down it rents for an estimated $950/mo and returns $397/mo a month at a 12.8% 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
- $950/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 30.7%
- Max offer
- $77,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading