For saleSingle family
$140,000
156 13th Ave N
Waite Park MN 56387
2 beds, 1 bath, 891 sqft
156 13th Ave N is a 2 beds, 1 bath, 891 sqft single family home for sale at $140,000 in Waite Park MN 56387. At 20% down it rents for an estimated $1,025/mo and returns $26/mo a month at a 6.9% 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
- $1,025/mo
- Monthly cash flow
- $26/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.1%
- Max offer
- $121,000
Offer ≤ $121,000 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading