For saleSingle family
$459,000
105 Taylor Cir
Le Sueur MN 56058
4 beds, 3 baths, 2,380 sqft
105 Taylor Cir is a 4 beds, 3 baths, 2,380 sqft single family home for sale at $459,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,550/mo and returns -$1,727/mo a month at a 2.2% 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
- $1,550/mo
- Monthly cash flow
- -$1,727/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.6%
- Max offer
- $184,500
Offer ≤ $184,500 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading