For saleSingle family
$438,000
105 Fireside Pl
La Crescent MN 55947
5 beds, 3 baths, 2,959 sqft
105 Fireside Pl is a 5 beds, 3 baths, 2,959 sqft single family home for sale at $438,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,325/mo and returns -$1,802/mo a month at a 1.7% 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
- $1,325/mo
- Monthly cash flow
- -$1,802/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.7%
- Max offer
- $158,000
Offer ≤ $158,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading