For saleSingle family
$199,900
611 N Washington St
New Ulm MN 56073
3 beds, 2 baths, 2,295 sqft
611 N Washington St is a 3 beds, 2 baths, 2,295 sqft single family home for sale at $199,900 in New Ulm MN 56073. At 20% down it rents for an estimated $1,450/mo and returns $23/mo a month at a 6.8% 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
- $1,450/mo
- Monthly cash flow
- $23/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.7%
- Max offer
- $171,000
Offer ≤ $171,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading