For saleSingle family
$589,900
525 14th St S
La Crescent MN 55947
3 beds, 3 baths, 3,120 sqft
525 14th St S is a 3 beds, 3 baths, 3,120 sqft single family home for sale at $589,900 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$3,136/mo a month at a 0.3% 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
- -$3,136/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.9%
- Max offer
- $129,500
Offer ≤ $129,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading