For saleSingle family
$419,000
728 5th St NW
Clara City MN 56222
5 beds, 3.5 baths, 2,542 sqft
728 5th St NW is a 5 beds, 3.5 baths, 2,542 sqft single family home for sale at $419,000 in Clara City MN 56222. At 20% down it rents for an estimated $3,800/mo and returns $861/mo a month at a 9.0% 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
- $3,800/mo
- Monthly cash flow
- $861/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 12.3%
- Max offer
- $419,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.