For saleSingle family
$219,900
428 W Broadway Ave
Saint Peter MN 56082
4 beds, 1 bath, 1,298 sqft
428 W Broadway Ave is a 4 beds, 1 bath, 1,298 sqft single family home for sale at $219,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,750/mo and returns $180/mo a month at a 7.6% 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
- $180/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $206,500
Offer ≤ $206,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading