For saleSingle family
$222,500
530 9th St
Red Wing MN 55066
3 beds, 2 baths, 1,372 sqft
530 9th St is a 3 beds, 2 baths, 1,372 sqft single family home for sale at $222,500 in Red Wing MN 55066. At 20% down it rents for an estimated $1,850/mo and returns $262/mo a month at a 8.1% 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
- $1,850/mo
- Monthly cash flow
- $262/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.1%
- Max offer
- $218,000
Offer ≤ $218,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading