For saleSingle family
$99,000
101 State St
Buhl MN 55713
1 bath, 726 sqft
101 State St is a 1 bath, 726 sqft single family home for sale at $99,000 in Buhl MN 55713. At 20% down it rents for an estimated $775/mo and returns $68/mo a month at a 7.5% 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
- $775/mo
- Monthly cash flow
- $68/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.1%
- Max offer
- $91,500
Offer ≤ $91,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading