For saleSingle family
$1,139,000
5000 County 21
La Crescent MN 55947
5 beds, 3 baths, 4,979 sqft
5000 County 21 is a 5 beds, 3 baths, 4,979 sqft single family home for sale at $1,139,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,300/mo and returns -$6,831/mo a month at a -0.5% 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
- $1,300/mo
- Monthly cash flow
- -$6,831/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -36.0%
- Max offer
- $157,500
Offer ≤ $157,500 (86% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading