For saleSingle family
$419,900
1600 26th St SW
Austin MN 55912
5 beds, 3 baths, 3,261 sqft
1600 26th St SW is a 5 beds, 3 baths, 3,261 sqft single family home for sale at $419,900 in Austin MN 55912. At 20% down it rents for an estimated $1,650/mo and returns -$1,348/mo a month at a 2.8% 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
- $1,650/mo
- Monthly cash flow
- -$1,348/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.3%
- Max offer
- $196,000
Offer ≤ $196,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading