For saleSingle family
$120,000
319 E 10th St
Blue Earth MN 56013
4 beds, 1.5 baths, 1,257 sqft
319 E 10th St is a 4 beds, 1.5 baths, 1,257 sqft single family home for sale at $120,000 in Blue Earth MN 56013. At 20% down it rents for an estimated $1,125/mo and returns $283/mo a month at a 9.3% 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
- $1,125/mo
- Monthly cash flow
- $283/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.2%
- Max offer
- $120,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.