For saleSingle family
$82,900
121 Maple Dr Unit 53
Mankato MN 56001
2 beds, 2 baths, 1,056 sqft
121 Maple Dr Unit 53 is a 2 beds, 2 baths, 1,056 sqft single family home for sale at $82,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,550/mo and returns $958/mo a month at a 20.5% 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
- $1,550/mo
- Monthly cash flow
- $958/mo
- Cap rate
- 20.5%
- Cash-on-cash
- 69.4%
- Max offer
- $82,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading