Pending saleSingle family
$294,900
1290 West Ave
Zumbrota MN 55992
3 beds, 1.5 baths, 1,992 sqft
1290 West Ave is a 3 beds, 1.5 baths, 1,992 sqft single family home pending sale at $294,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$1,030/mo a month at a 2.5% 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
- -$1,030/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -21.0%
- Max offer
- $127,500
Offer ≤ $127,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading