For saleTownhouse
$245,000
585 Zumbrota Ave
Zumbrota MN 55992
2 beds, 2 baths, 1,260 sqft
585 Zumbrota Ave is a 2 beds, 2 baths, 1,260 sqft townhouse home for sale at $245,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $975/mo and returns -$812/mo a month at a 2.7% 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
- $975/mo
- Monthly cash flow
- -$812/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.9%
- Max offer
- $103,500
Offer ≤ $103,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading