For saleSingle family
$180,000
619 Washburne Ave
Paynesville MN 56362
3 beds, 2 baths, 806 sqft
619 Washburne Ave is a 3 beds, 2 baths, 806 sqft single family home for sale at $180,000 in Paynesville MN 56362. At 20% down it rents for an estimated $1,300/mo and returns $38/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
- $1,300/mo
- Monthly cash flow
- $38/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.3%
- Max offer
- $155,500
Offer ≤ $155,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.