For saleSingle family
$439,900
856 Golfview Ave
Zumbrota MN 55992
4 beds, 3 baths, 2,491 sqft
856 Golfview Ave is a 4 beds, 3 baths, 2,491 sqft single family home for sale at $439,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,175/mo and returns -$1,965/mo a month at a 1.3% 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
- $1,175/mo
- Monthly cash flow
- -$1,965/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.8%
- Max offer
- $140,500
Offer ≤ $140,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading