For saleTownhouse
$125,000
109 Jay St
Le Sueur MN 56058
2 beds, 1 bath, 952 sqft
109 Jay St is a 2 beds, 1 bath, 952 sqft townhouse home for sale at $125,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,250/mo and returns $150/mo a month at a 8.1% 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
- $1,250/mo
- Monthly cash flow
- $150/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $122,500
Offer ≤ $122,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading