For saleSingle family
$659,900
425 Lally Ct
Zumbrota MN 55992
3 beds, 2.5 baths, 4,603 sqft
425 Lally Ct is a 3 beds, 2.5 baths, 4,603 sqft single family home for sale at $659,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$3,636/mo a month at a 0.1% 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
- -$3,636/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -33.1%
- Max offer
- $130,000
Offer ≤ $130,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading