For saleSingle family
$385,000
1206 Willow St
La Crescent MN 55947
4 beds, 2.5 baths, 3,666 sqft
1206 Willow St is a 4 beds, 2.5 baths, 3,666 sqft single family home for sale at $385,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,175/mo and returns -$1,573/mo a month at a 1.8% 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
- -$1,573/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.5%
- Max offer
- $140,000
Offer ≤ $140,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading