For saleSingle family
$848,000
51 W Sarnia St
Winona MN 55987
5 beds, 3.5 baths, 4,308 sqft
51 W Sarnia St is a 5 beds, 3.5 baths, 4,308 sqft single family home for sale at $848,000 in Winona MN 55987. At 20% down it rents for an estimated $1,800/mo and returns -$4,254/mo a month at a 0.6% 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
- $1,800/mo
- Monthly cash flow
- -$4,254/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.1%
- Max offer
- $216,500
Offer ≤ $216,500 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading