For saleSingle family
$149,500
845 12th St
Windom MN 56101
1 bed, 2 baths, 898 sqft
845 12th St is a 1 bed, 2 baths, 898 sqft single family home for sale at $149,500 in Windom MN 56101. At 20% down it rents for an estimated $700/mo and returns -$367/mo a month at a 3.7% 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
- $700/mo
- Monthly cash flow
- -$367/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.7%
- Max offer
- $83,000
Offer ≤ $83,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading