For saleSingle family
$99,900
213 Wisconsin Ave W
Gilbert MN 55741
4 beds, 2.5 baths, 1,590 sqft
213 Wisconsin Ave W is a 4 beds, 2.5 baths, 1,590 sqft single family home for sale at $99,900 in Gilbert MN 55741. At 20% down it rents for an estimated $1,200/mo and returns $487/mo a month at a 12.5% 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
- $1,200/mo
- Monthly cash flow
- $487/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.2%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading