For saleSingle family
$539,900
820 Fieldcrest Dr
Mankato MN 56001
4 beds, 3 baths, 3,214 sqft
820 Fieldcrest Dr is a 4 beds, 3 baths, 3,214 sqft single family home for sale at $539,900 in Mankato MN 56001. At 20% down it rents for an estimated $2,200/mo and returns -$1,654/mo a month at a 3.0% 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
- $2,200/mo
- Monthly cash flow
- -$1,654/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $261,500
Offer ≤ $261,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading