For saleSingle family
$449,900
1503 Claudia Ave
La Crescent MN 55947
4 beds, 2.5 baths, 3,282 sqft
1503 Claudia Ave is a 4 beds, 2.5 baths, 3,282 sqft single family home for sale at $449,900 in La Crescent MN 55947. At 20% down it rents for an estimated $1,175/mo and returns -$2,037/mo a month at a 1.2% 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
- -$2,037/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.2%
- Max offer
- $140,500
Offer ≤ $140,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading