For saleSingle family
$614,900
424 Valley Oaks Dr
Winona MN 55987
2 beds, 2 baths, 1,728 sqft
424 Valley Oaks Dr is a 2 beds, 2 baths, 1,728 sqft single family home for sale at $614,900 in Winona MN 55987. At 20% down it rents for an estimated $1,100/mo and returns -$3,290/mo a month at a 0.2% 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
- $1,100/mo
- Monthly cash flow
- -$3,290/mo
- Cap rate
- 0.2%
- Cash-on-cash
- -32.1%
- Max offer
- $132,500
Offer ≤ $132,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading