For saleSingle family
$174,000
712 N 11th St
Benson MN 56215
4 beds, 2 baths, 1,920 sqft
712 N 11th St is a 4 beds, 2 baths, 1,920 sqft single family home for sale at $174,000 in Benson MN 56215. At 20% down it rents for an estimated $1,400/mo and returns $158/mo a month at a 7.8% 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
- $1,400/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.4%
- Max offer
- $165,000
Offer ≤ $165,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading