For saleSingle family
$154,900
1421 12th St
Windom MN 56101
2 beds, 2 baths, 1,758 sqft
1421 12th St is a 2 beds, 2 baths, 1,758 sqft single family home for sale at $154,900 in Windom MN 56101. At 20% down it rents for an estimated $775/mo and returns -$331/mo a month at a 4.1% 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
- $775/mo
- Monthly cash flow
- -$331/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $91,500
Offer ≤ $91,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading