For saleSingle family
$132,000
202 5th St SE
Montgomery MN 56069
4 beds, 1 bath, 1,745 sqft
202 5th St SE is a 4 beds, 1 bath, 1,745 sqft single family home for sale at $132,000 in Montgomery MN 56069. At 20% down it rents for an estimated $1,250/mo and returns $308/mo a month at a 9.5% 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
- $1,250/mo
- Monthly cash flow
- $308/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.0%
- Max offer
- $132,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading