For saleSingle family
$175,000
1133 Miller Ave
Windom MN 56101
4 beds, 1 bath, 1,996 sqft
1133 Miller Ave is a 4 beds, 1 bath, 1,996 sqft single family home for sale at $175,000 in Windom MN 56101. At 20% down it rents for an estimated $950/mo and returns -$299/mo a month at a 4.6% 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
- -$299/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.3%
- Max offer
- $112,500
Offer ≤ $112,500 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading