For saleSingle family
$379,900
920 W State St
Belle Plaine MN 56011
4 beds, 2 baths, 1,852 sqft
920 W State St is a 4 beds, 2 baths, 1,852 sqft single family home for sale at $379,900 in Belle Plaine MN 56011. At 20% down it rents for an estimated $3,000/mo and returns $336/mo a month at a 7.6% 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
- $3,000/mo
- Monthly cash flow
- $336/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $359,000
Offer ≤ $359,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.