For saleSingle family
$289,900
610 7th St N
New Ulm MN 56073
3 beds, 2 baths, 2,304 sqft
610 7th St N is a 3 beds, 2 baths, 2,304 sqft single family home for sale at $289,900 in New Ulm MN 56073. At 20% down it rents for an estimated $1,450/mo and returns -$620/mo a month at a 4.1% 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
- $1,450/mo
- Monthly cash flow
- -$620/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $171,500
Offer ≤ $171,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading