For saleSingle family
$189,000
2395 Douglas St
Windom MN 56101
2 beds, 2 baths, 2,160 sqft
2395 Douglas St is a 2 beds, 2 baths, 2,160 sqft single family home for sale at $189,000 in Windom MN 56101. At 20% down it rents for an estimated $775/mo and returns -$574/mo a month at a 3.0% 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
- $775/mo
- Monthly cash flow
- -$574/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.2%
- Max offer
- $92,000
Offer ≤ $92,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading