For saleSingle family
$249,900
103 1st St SW
New Prague MN 56071
3 beds, 2 baths, 1,700 sqft
103 1st St SW is a 3 beds, 2 baths, 1,700 sqft single family home for sale at $249,900 in New Prague MN 56071. At 20% down it rents for an estimated $1,775/mo and returns $22/mo a month at a 6.6% 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
- $1,775/mo
- Monthly cash flow
- $22/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.5%
- Max offer
- $212,500
Offer ≤ $212,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.