For saleSingle family
$300,000
2012 E 20th St
Zumbrota MN 55992
2 beds, 2 baths, 1,174 sqft
2012 E 20th St is a 2 beds, 2 baths, 1,174 sqft single family home for sale at $300,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $975/mo and returns -$1,167/mo a month at a 2.0% 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
- $975/mo
- Monthly cash flow
- -$1,167/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.3%
- Max offer
- $116,000
Offer ≤ $116,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading