Pending saleSingle family
$435,000
3155 Matthew Dr
Windom MN 56101
4 beds, 3.5 baths, 3,112 sqft
3155 Matthew Dr is a 4 beds, 3.5 baths, 3,112 sqft single family home pending sale at $435,000 in Windom MN 56101. At 20% down it rents for an estimated $950/mo and returns -$2,155/mo a month at a 0.7% 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
- $950/mo
- Monthly cash flow
- -$2,155/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.7%
- Max offer
- $114,000
Offer ≤ $114,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading