For saleSingle family
$325,000
1022 Allison Ln
Saint Peter MN 56082
2 beds, 2 baths, 2,568 sqft
1022 Allison Ln is a 2 beds, 2 baths, 2,568 sqft single family home for sale at $325,000 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,450/mo and returns -$870/mo a month at a 3.5% 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
- $1,450/mo
- Monthly cash flow
- -$870/mo
- Cap rate
- 3.5%
- Cash-on-cash
- -16.1%
- Max offer
- $172,000
Offer ≤ $172,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading