For saleSingle family
$110,000
1304 County 25
La Crescent MN 55947
2 beds, 1 bath, 936 sqft
1304 County 25 is a 2 beds, 1 bath, 936 sqft single family home for sale at $110,000 in La Crescent MN 55947. At 20% down it rents for an estimated $975/mo and returns $190/mo a month at a 8.7% 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
- $975/mo
- Monthly cash flow
- $190/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading