For saleSingle family
$205,000
414 Red Wing Ave
Kenyon MN 55946
2 beds, 2 baths, 934 sqft
414 Red Wing Ave is a 2 beds, 2 baths, 934 sqft single family home for sale at $205,000 in Kenyon MN 55946. At 20% down it rents for an estimated $1,500/mo and returns $62/mo a month at a 6.9% 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
- $1,500/mo
- Monthly cash flow
- $62/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.8%
- Max offer
- $179,500
Offer ≤ $179,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.