For saleSingle family
$397,500
310 Haralson Ln
La Crescent MN 55947
5 beds, 3 baths, 2,252 sqft
310 Haralson Ln is a 5 beds, 3 baths, 2,252 sqft single family home for sale at $397,500 in La Crescent MN 55947. At 20% down it rents for an estimated $1,325/mo and returns -$1,513/mo a month at a 2.1% 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
- $1,325/mo
- Monthly cash flow
- -$1,513/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.8%
- Max offer
- $157,500
Offer ≤ $157,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading