For saleSingle family
$370,000
Tbdx 41st Ave SE
Becker MN 55308
2 beds, 2 baths, 1,210 sqft
Tbdx 41st Ave SE is a 2 beds, 2 baths, 1,210 sqft single family home for sale at $370,000 in Becker MN 55308. At 20% down it rents for an estimated $1,750/mo and returns -$891/mo a month at a 3.8% 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
- -$891/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.5%
- Max offer
- $207,500
Offer ≤ $207,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading