Pending saleSingle family
$335,000
224 Eagles Bluff Rd
La Crescent MN 55947
3 beds, 2.5 baths, 1,512 sqft
224 Eagles Bluff Rd is a 3 beds, 2.5 baths, 1,512 sqft single family home pending sale at $335,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$1,316/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
- -$1,316/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.6%
- Max offer
- $128,000
Offer ≤ $128,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading