For saleSingle family
$829,000
4070 20th Ave SW
Montevideo MN 56265
4 beds, 3 baths, 3,236 sqft
4070 20th Ave SW is a 4 beds, 3 baths, 3,236 sqft single family home for sale at $829,000 in Montevideo MN 56265. At 20% down it rents for an estimated $950/mo and returns -$4,968/mo a month at a -0.5% 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
- $950/mo
- Monthly cash flow
- -$4,968/mo
- Cap rate
- -0.5%
- Cash-on-cash
- -36.0%
- Max offer
- $115,000
Offer ≤ $115,000 (86% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading