For saleSingle family
$227,500
14960 130th St
Menahga MN 56464
2 beds, 1 bath, 900 sqft
14960 130th St is a 2 beds, 1 bath, 900 sqft single family home for sale at $227,500 in Menahga MN 56464. At 20% down it rents for an estimated $900/mo and returns -$724/mo a month at a 2.8% 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
- $900/mo
- Monthly cash flow
- -$724/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.1%
- Max offer
- $107,000
Offer ≤ $107,000 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading