For saleSingle family
$124,900
521 Green Ave
Albert Lea MN 56007
3 beds, 2 baths, 1,232 sqft
521 Green Ave is a 3 beds, 2 baths, 1,232 sqft single family home for sale at $124,900 in Albert Lea MN 56007. At 20% down it rents for an estimated $1,325/mo and returns $433/mo a month at a 10.8% 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
- $1,325/mo
- Monthly cash flow
- $433/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 20.8%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading