For saleSingle family
$314,000
567 W 5th St
Zumbrota MN 55992
3 beds, 2 baths, 1,713 sqft
567 W 5th St is a 3 beds, 2 baths, 1,713 sqft single family home for sale at $314,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$1,167/mo a month at a 2.2% 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
- $1,075/mo
- Monthly cash flow
- -$1,167/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.3%
- Max offer
- $128,000
Offer ≤ $128,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading