For saleTownhouse
$550,000
68 Whispering Ave
Winona MN 55987
3 beds, 3 baths, 2,916 sqft
68 Whispering Ave is a 3 beds, 3 baths, 2,916 sqft townhouse home for sale at $550,000 in Winona MN 55987. At 20% down it rents for an estimated $1,225/mo and returns -$2,589/mo a month at a 1.0% 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
- $1,225/mo
- Monthly cash flow
- -$2,589/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.2%
- Max offer
- $138,000
Offer ≤ $138,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading