For saleSingle family
$259,900
2194 Rolling Green Trl
North Mankato MN 56003
3 beds, 3 baths, 1,440 sqft
2194 Rolling Green Trl is a 3 beds, 3 baths, 1,440 sqft single family home for sale at $259,900 in North Mankato MN 56003. At 20% down it rents for an estimated $1,775/mo and returns -$80/mo a month at a 6.3% 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
- $1,775/mo
- Monthly cash flow
- -$80/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $209,500
Offer ≤ $209,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading