For saleSingle family
$109,000
102 8th St
Windom MN 56101
3 beds, 2 baths, 2,062 sqft
102 8th St is a 3 beds, 2 baths, 2,062 sqft single family home for sale at $109,000 in Windom MN 56101. At 20% down it rents for an estimated $875/mo and returns $97/mo a month at a 7.7% 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
- $875/mo
- Monthly cash flow
- $97/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.3%
- Max offer
- $103,000
Offer ≤ $103,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading