For saleSingle family
$394,000
2113 Lunden St
Saint Peter MN 56082
3 beds, 2 baths, 1,990 sqft
2113 Lunden St is a 3 beds, 2 baths, 1,990 sqft single family home for sale at $394,000 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,675/mo and returns -$1,138/mo a month at a 3.2% 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
- $1,675/mo
- Monthly cash flow
- -$1,138/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.3%
- Max offer
- $198,500
Offer ≤ $198,500 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading