For saleSingle family
$174,900
2022 River Rd
Windom MN 56101
3 beds, 2 baths, 1,653 sqft
2022 River Rd is a 3 beds, 2 baths, 1,653 sqft single family home for sale at $174,900 in Windom MN 56101. At 20% down it rents for an estimated $875/mo and returns -$374/mo a month at a 4.1% 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
- $875/mo
- Monthly cash flow
- -$374/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $103,500
Offer ≤ $103,500 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading