For saleSingle family
$129,900
429 11th St W
Winona MN 55987
3 beds, 2 baths, 1,089 sqft
429 11th St W is a 3 beds, 2 baths, 1,089 sqft single family home for sale at $129,900 in Winona MN 55987. At 20% down it rents for an estimated $1,400/mo and returns $473/mo a month at a 11.0% 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
- $473/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.8%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading