For saleSingle family
$180,000
561 E Belleview St
Winona MN 55987
4 beds, 1 bath, 1,400 sqft
561 E Belleview St is a 4 beds, 1 bath, 1,400 sqft single family home for sale at $180,000 in Winona MN 55987. At 20% down it rents for an estimated $1,600/mo and returns $315/mo a month at a 8.8% 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
- $315/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading