For saleSingle family
$105,000
825 Lower Johnson Cir
Saint Peter MN 56082
3 beds, 1 bath, 1,213 sqft
825 Lower Johnson Cir is a 3 beds, 1 bath, 1,213 sqft single family home for sale at $105,000 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,675/mo and returns $925/mo a month at a 17.2% 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
- $1,675/mo
- Monthly cash flow
- $925/mo
- Cap rate
- 17.2%
- Cash-on-cash
- 52.9%
- Max offer
- $105,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading