For saleSingle family
$185,000
1904 22nd Dr SW
Austin MN 55912
4 beds, 1 bath, 1,210 sqft
1904 22nd Dr SW is a 4 beds, 1 bath, 1,210 sqft single family home for sale at $185,000 in Austin MN 55912. At 20% down it rents for an estimated $1,475/mo and returns $154/mo a month at a 7.7% 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
- $1,475/mo
- Monthly cash flow
- $154/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.0%
- Max offer
- $174,000
Offer ≤ $174,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading