For saleSingle family
$139,000
520 Main St
Nicollet MN 56074
3 beds, 2 baths, 2,377 sqft
520 Main St is a 3 beds, 2 baths, 2,377 sqft single family home for sale at $139,000 in Nicollet MN 56074. At 20% down it rents for an estimated $1,600/mo and returns $625/mo a month at a 11.9% 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
- $1,600/mo
- Monthly cash flow
- $625/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 27.0%
- Max offer
- $139,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.