Pending saleSingle family
$975,000
580 Skunk Hollow Rd
La Crescent MN 55947
4 beds, 4 baths, 4,690 sqft
580 Skunk Hollow Rd is a 4 beds, 4 baths, 4,690 sqft single family home pending sale at $975,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,175/mo and returns -$5,785/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
- $1,175/mo
- Monthly cash flow
- -$5,785/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -35.6%
- Max offer
- $142,000
Offer ≤ $142,000 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading