For saleSingle family
$289,900
207 E 6th St
Zumbrota MN 55992
3 beds, 2 baths, 1,905 sqft
207 E 6th St is a 3 beds, 2 baths, 1,905 sqft single family home for sale at $289,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,075/mo and returns -$995/mo a month at a 2.5% 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
- -$995/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.6%
- Max offer
- $127,500
Offer ≤ $127,500 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading