For saleSingle family
$125,000
117 Jay St
Le Sueur MN 56058
2 beds, 1 bath, 952 sqft
117 Jay St is a 2 beds, 1 bath, 952 sqft single family home for sale at $125,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,250/mo and returns $358/mo a month at a 10.1% 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
- $358/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading