For saleSingle family
$135,000
111 12th Ave N
Waite Park MN 56387
2 beds, 1 bath, 754 sqft
111 12th Ave N is a 2 beds, 1 bath, 754 sqft single family home for sale at $135,000 in Waite Park MN 56387. At 20% down it rents for an estimated $1,075/mo and returns $128/mo a month at a 7.7% 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
- $128/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.7%
- Max offer
- $128,500
Offer ≤ $128,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.