For saleSingle family
$325,000
409 19
Montevideo MN 56265
4 beds, 3 baths, 2,048 sqft
409 19 is a 4 beds, 3 baths, 2,048 sqft single family home for sale at $325,000 in Montevideo MN 56265. At 20% down it rents for an estimated $950/mo and returns -$1,370/mo a month at a 1.6% 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
- $950/mo
- Monthly cash flow
- -$1,370/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.3%
- Max offer
- $113,500
Offer ≤ $113,500 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading