For saleMulti-family
$374,500
1126 2nd St SE
Wadena MN 56482
6 beds, 7 baths, 3,377 sqft
1126 2nd St SE is a 6 beds, 7 baths, 3,377 sqft multi-family home for sale at $374,500 in Wadena MN 56482. At 20% down it rents for an estimated $3,000/mo and returns $327/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
- $3,000/mo
- Monthly cash flow
- $327/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $354,000
Offer ≤ $354,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading