For saleSingle family
$235,900
819 5th St
Nicollet MN 56074
4 beds, 2.5 baths, 1,808 sqft
819 5th St is a 4 beds, 2.5 baths, 1,808 sqft single family home for sale at $235,900 in Nicollet MN 56074. At 20% down it rents for an estimated $1,875/mo and returns $220/mo a month at a 7.6% 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
- $1,875/mo
- Monthly cash flow
- $220/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.6%
- Max offer
- $224,500
Offer ≤ $224,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.