For saleSingle family
$675,000
26715 625th St
Kasson MN 55944
6 beds, 2 baths, 2,512 sqft
26715 625th St is a 6 beds, 2 baths, 2,512 sqft single family home for sale at $675,000 in Kasson MN 55944. At 20% down it rents for an estimated $2,525/mo and returns -$2,294/mo a month at a 2.6% 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
- $2,525/mo
- Monthly cash flow
- -$2,294/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.4%
- Max offer
- $300,000
Offer ≤ $300,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading