For saleSingle family
$314,888
1990 River Rd
Windom MN 56101
5 beds, 3 baths, 2,603 sqft
1990 River Rd is a 5 beds, 3 baths, 2,603 sqft single family home for sale at $314,888 in Windom MN 56101. At 20% down it rents for an estimated $975/mo and returns -$1,273/mo a month at a 1.8% 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
- $975/mo
- Monthly cash flow
- -$1,273/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.3%
- Max offer
- $116,000
Offer ≤ $116,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading