For saleSingle family
$499,900
860 Bridle Ln
La Crescent MN 55947
3 beds, 2 baths, 1,812 sqft
860 Bridle Ln is a 3 beds, 2 baths, 1,812 sqft single family home for sale at $499,900 in La Crescent MN 55947. At 20% down it rents for an estimated $1,075/mo and returns -$2,494/mo a month at a 0.7% 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
- $1,075/mo
- Monthly cash flow
- -$2,494/mo
- Cap rate
- 0.7%
- Cash-on-cash
- -29.9%
- Max offer
- $129,000
Offer ≤ $129,000 (74% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading