For saleSingle family
$535,000
1395 Claudia Ave
La Crescent MN 55947
4 beds, 3 baths, 2,486 sqft
1395 Claudia Ave is a 4 beds, 3 baths, 2,486 sqft single family home for sale at $535,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,175/mo and returns -$2,662/mo a month at a 0.7% 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
- -$2,662/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.9%
- Max offer
- $141,000
Offer ≤ $141,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading