Pending saleSingle family
$429,900
102 Fairway St
Zumbrota MN 55992
2 beds, 2 baths, 1,575 sqft
102 Fairway St is a 2 beds, 2 baths, 1,575 sqft single family home pending sale at $429,900 in Zumbrota MN 55992. At 20% down it rents for an estimated $975/mo and returns -$2,094/mo a month at a 0.8% 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
- $975/mo
- Monthly cash flow
- -$2,094/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.2%
- Max offer
- $117,000
Offer ≤ $117,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading