For saleSingle family
$175,000
687 W Belleview St
Winona MN 55987
2 beds, 1 bath, 1,008 sqft
687 W Belleview St is a 2 beds, 1 bath, 1,008 sqft single family home for sale at $175,000 in Winona MN 55987. At 20% down it rents for an estimated $1,100/mo and returns -$149/mo a month at a 5.6% 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
- $1,100/mo
- Monthly cash flow
- -$149/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.1%
- Max offer
- $130,000
Offer ≤ $130,000 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading