For saleSingle family
$385,000
425 Park Ave
Zumbrota MN 55992
5 beds, 3 baths, 3,208 sqft
425 Park Ave is a 5 beds, 3 baths, 3,208 sqft single family home for sale at $385,000 in Zumbrota MN 55992. At 20% down it rents for an estimated $1,225/mo and returns -$1,523/mo a month at a 1.9% 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
- $1,225/mo
- Monthly cash flow
- -$1,523/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.7%
- Max offer
- $146,000
Offer ≤ $146,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading