For saleSingle family
$75,000
2945 County Road 4 SW Unit 425
Cokato MN 55321
1 bed, 1 bath, 400 sqft
2945 County Road 4 SW Unit 425 is a 1 bed, 1 bath, 400 sqft single family home for sale at $75,000 in Cokato MN 55321. At 20% down it rents for an estimated $800/mo and returns $265/mo a month at a 10.9% 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
- $800/mo
- Monthly cash flow
- $265/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.2%
- Max offer
- $75,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading