For saleSingle family
$208,000
804 13th Ave SW
Austin MN 55912
3 beds, 2 baths, 2,020 sqft
804 13th Ave SW is a 3 beds, 2 baths, 2,020 sqft single family home for sale at $208,000 in Austin MN 55912. At 20% down it rents for an estimated $1,475/mo and returns -$10/mo a month at a 6.6% 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
- $1,475/mo
- Monthly cash flow
- -$10/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $174,000
Offer ≤ $174,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading