For saleSingle family
$165,000
406 S Main St
Medford MN 55049
1 bed, 1 bath, 719 sqft
406 S Main St is a 1 bed, 1 bath, 719 sqft single family home for sale at $165,000 in Medford MN 55049. At 20% down it rents for an estimated $1,275/mo and returns $97/mo a month at a 7.4% 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
- $1,275/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.5%
- Max offer
- $150,500
Offer ≤ $150,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading