For saleSingle family
$120,000
1450 4th Ave
Windom MN 56101
2 beds, 1 bath, 1,800 sqft
1450 4th Ave is a 2 beds, 1 bath, 1,800 sqft single family home for sale at $120,000 in Windom MN 56101. At 20% down it rents for an estimated $775/mo and returns -$82/mo a month at a 5.9% 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
- $775/mo
- Monthly cash flow
- -$82/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -4.1%
- Max offer
- $91,500
Offer ≤ $91,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading