For saleSingle family
$69,900
156 Main St N
Waltham MN 55982
2 beds, 1 bath, 642 sqft
156 Main St N is a 2 beds, 1 bath, 642 sqft single family home for sale at $69,900 in Waltham MN 55982. At 20% down it rents for an estimated $850/mo and returns $351/mo a month at a 12.7% 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
- $850/mo
- Monthly cash flow
- $351/mo
- Cap rate
- 12.7%
- Cash-on-cash
- 30.1%
- Max offer
- $69,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading