For saleSingle family
$239,000
1103 6th St NW
Faribault MN 55021
3 beds, 2 baths, 1,096 sqft
1103 6th St NW is a 3 beds, 2 baths, 1,096 sqft single family home for sale at $239,000 in Faribault MN 55021. At 20% down it rents for an estimated $1,600/mo and returns -$106/mo a month at a 6.1% 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
- $1,600/mo
- Monthly cash flow
- -$106/mo
- Cap rate
- 6.1%
- Cash-on-cash
- -2.7%
- Max offer
- $189,000
Offer ≤ $189,000 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading