For saleSingle family
$40,900
123 Jaybee Ln Unit 124
Mankato MN 56001
3 beds, 1 bath, 980 sqft
123 Jaybee Ln Unit 124 is a 3 beds, 1 bath, 980 sqft single family home for sale at $40,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,750/mo and returns $1,463/mo a month at a 49.4% 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
- $1,750/mo
- Monthly cash flow
- $1,463/mo
- Cap rate
- 49.4%
- Cash-on-cash
- 214.6%
- Max offer
- $40,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.