For saleTownhouse
$219,900
1824 Haralson Ct
Saint Peter MN 56082
2 beds, 3 baths, 1,430 sqft
1824 Haralson Ct is a 2 beds, 3 baths, 1,430 sqft townhouse home for sale at $219,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,450/mo and returns -$279/mo a month at a 5.1% 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
- $1,450/mo
- Monthly cash flow
- -$279/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.6%
- Max offer
- $148,500
Offer ≤ $148,500 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading