For saleSingle family
$199,900
219 N Donaldson St
Luverne MN 56156
3 beds, 1.5 baths, 1,357 sqft
219 N Donaldson St is a 3 beds, 1.5 baths, 1,357 sqft single family home for sale at $199,900 in Luverne MN 56156. At 20% down it rents for an estimated $1,025/mo and returns -$402/mo a month at a 4.3% 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
- $1,025/mo
- Monthly cash flow
- -$402/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.1%
- Max offer
- $121,500
Offer ≤ $121,500 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading