For saleSingle family
$250,000
410 13th St N
Benson MN 56215
5 beds, 2 baths, 2,303 sqft
410 13th St N is a 5 beds, 2 baths, 2,303 sqft single family home for sale at $250,000 in Benson MN 56215. At 20% down it rents for an estimated $1,550/mo and returns -$235/mo a month at a 5.5% 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
- $1,550/mo
- Monthly cash flow
- -$235/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.6%
- Max offer
- $183,000
Offer ≤ $183,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading