ContingentSingle family
$287,900
181 E 7th St
Zumbrota MN 55992
3 beds, 2 baths, 1,832 sqft
181 E 7th St is a 3 beds, 2 baths, 1,832 sqft single family home contingent at $287,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$980/mo a month at a 2.6% 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
- $1,075/mo
- Monthly cash flow
- -$980/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.4%
- Max offer
- $127,500
Offer ≤ $127,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading