For saleSingle family
$194,900
416 State St N
New Ulm MN 56073
3 beds, 2 baths, 1,192 sqft
416 State St N is a 3 beds, 2 baths, 1,192 sqft single family home for sale at $194,900 in New Ulm MN 56073. At 20% down it rents for an estimated $1,450/mo and returns $83/mo a month at a 7.0% 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
- $83/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.6%
- Max offer
- $173,500
Offer ≤ $173,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.