For saleSingle family
$145,000
1005 W Broadway St
Winona MN 55987
4 beds, 1 bath, 1,351 sqft
1005 W Broadway St is a 4 beds, 1 bath, 1,351 sqft single family home for sale at $145,000 in Winona MN 55987. At 20% down it rents for an estimated $1,600/mo and returns $565/mo a month at a 11.3% 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
- $1,600/mo
- Monthly cash flow
- $565/mo
- Cap rate
- 11.3%
- Cash-on-cash
- 23.4%
- Max offer
- $145,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading