ContingentSingle family
$549,900
1184 Crescent Hills Dr
La Crescent MN 55947
3 beds, 2 baths, 2,656 sqft
1184 Crescent Hills Dr is a 3 beds, 2 baths, 2,656 sqft single family home contingent at $549,900 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$2,851/mo a month at a 0.4% 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
- $1,075/mo
- Monthly cash flow
- -$2,851/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.1%
- Max offer
- $129,500
Offer ≤ $129,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading