For saleMulti-family
$279,000
319 1st Ave NW
Rothsay MN 56579
8 beds, 8 baths, 1,936 sqft
319 1st Ave NW is a 8 beds, 8 baths, 1,936 sqft multi-family home for sale at $279,000 in Rothsay MN 56579. At 20% down it rents for an estimated $2,800/mo and returns $808/mo a month at a 10.1% 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
- $2,800/mo
- Monthly cash flow
- $808/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.4%
- Max offer
- $279,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading