For saleSingle family
$275,000
217 Maple St S
La Crescent MN 55947
3 beds, 1 bath, 2,240 sqft
217 Maple St S is a 3 beds, 1 bath, 2,240 sqft single family home for sale at $275,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$888/mo a month at a 2.8% 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
- -$888/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $127,500
Offer ≤ $127,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading