For saleSingle family
$120,000
1109 S Moore St
Blue Earth MN 56013
2 beds, 1.5 baths, 1,950 sqft
1109 S Moore St is a 2 beds, 1.5 baths, 1,950 sqft single family home for sale at $120,000 in Blue Earth MN 56013. At 20% down it rents for an estimated $875/mo and returns $33/mo a month at a 6.9% 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
- $875/mo
- Monthly cash flow
- $33/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.7%
- Max offer
- $104,500
Offer ≤ $104,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.