For saleSingle family
$139,900
1011 1st Ave NW
Austin MN 55912
4 beds, 2 baths, 1,796 sqft
1011 1st Ave NW is a 4 beds, 2 baths, 1,796 sqft single family home for sale at $139,900 in Austin MN 55912. At 20% down it rents for an estimated $1,625/mo and returns $626/mo a month at a 12.0% 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
- $1,625/mo
- Monthly cash flow
- $626/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 26.9%
- Max offer
- $139,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading