For saleSingle family
$227,900
102 5th St NE
Montgomery MN 56069
3 beds, 1.5 baths, 1,314 sqft
102 5th St NE is a 3 beds, 1.5 baths, 1,314 sqft single family home for sale at $227,900 in Montgomery MN 56069. At 20% down it rents for an estimated $1,125/mo and returns -$502/mo a month at a 4.0% 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
- -$502/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $133,000
Offer ≤ $133,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading