For saleSingle family
$139,900
228 W 4th St
Blue Earth MN 56013
4 beds, 2 baths, 2,610 sqft
228 W 4th St is a 4 beds, 2 baths, 2,610 sqft single family home for sale at $139,900 in Blue Earth MN 56013. At 20% down it rents for an estimated $1,125/mo and returns $144/mo a month at a 7.7% 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
- $1,125/mo
- Monthly cash flow
- $144/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.2%
- Max offer
- $134,500
Offer ≤ $134,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.