For saleSingle family
$128,900
320 N 3rd St
Le Sueur MN 56058
3 beds, 1 bath, 1,270 sqft
320 N 3rd St is a 3 beds, 1 bath, 1,270 sqft single family home for sale at $128,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns $480/mo a month at a 11.1% 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
- $1,400/mo
- Monthly cash flow
- $480/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.3%
- Max offer
- $128,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading