For saleSingle family
$755,000
25359 190th St
Glenwood MN 56334
4 beds, 4 baths, 3,341 sqft
25359 190th St is a 4 beds, 4 baths, 3,341 sqft single family home for sale at $755,000 in Glenwood MN 56334. At 20% down it rents for an estimated $1,200/mo and returns -$4,190/mo a month at a 0.0% 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
- $1,200/mo
- Monthly cash flow
- -$4,190/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.3%
- Max offer
- $145,000
Offer ≤ $145,000 (81% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading