For saleMulti-family
$249,900
802 Le Hillier St
Mankato MN 56001
5 beds, 3 baths
802 Le Hillier St is a 5 beds, 3 baths multi-family home for sale at $249,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,450/mo and returns $666/mo a month at a 9.9% 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
- $2,450/mo
- Monthly cash flow
- $666/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.0%
- Max offer
- $249,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading