For saleSingle family
$225,000
1511 Beaver Ave
Mankato MN 56001
3 beds, 1 bath, 1,344 sqft
1511 Beaver Ave is a 3 beds, 1 bath, 1,344 sqft single family home for sale at $225,000 in Mankato MN 56001. At 20% down it rents for an estimated $1,925/mo and returns $347/mo a month at a 8.4% 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
- $1,925/mo
- Monthly cash flow
- $347/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 9.3%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.