For saleSingle family
$285,000
540 Larch Ave
La Crescent MN 55947
3 beds, 2 baths, 1,954 sqft
540 Larch Ave is a 3 beds, 2 baths, 1,954 sqft single family home for sale at $285,000 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$960/mo a month at a 2.6% 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
- $1,075/mo
- Monthly cash flow
- -$960/mo
- Cap rate
- 2.6%
- Cash-on-cash
- -20.2%
- Max offer
- $127,500
Offer ≤ $127,500 (55% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading