For saleSingle family
$379,900
830 W Church St
Belle Plaine MN 56011
4 beds, 2.5 baths, 2,736 sqft
830 W Church St is a 4 beds, 2.5 baths, 2,736 sqft single family home for sale at $379,900 in Belle Plaine MN 56011. At 20% down it rents for an estimated $1,600/mo and returns -$1,112/mo a month at a 3.2% 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
- $1,600/mo
- Monthly cash flow
- -$1,112/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.6%
- Max offer
- $190,000
Offer ≤ $190,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading