Pending saleTownhouse
$335,000
1001 W 6th St
Zumbrota MN 55992
3 beds, 2.5 baths, 2,649 sqft
1001 W 6th St is a 3 beds, 2.5 baths, 2,649 sqft townhouse home pending sale at $335,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$1,313/mo a month at a 2.0% 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
- $1,075/mo
- Monthly cash flow
- -$1,313/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $116,500
Offer ≤ $116,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading