For saleSingle family
$699,900
29558 Pumpkin Hill Rd
Le Sueur MN 56058
4 beds, 2 baths, 1,735 sqft
29558 Pumpkin Hill Rd is a 4 beds, 2 baths, 1,735 sqft single family home for sale at $699,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,550/mo and returns -$3,446/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
- $1,550/mo
- Monthly cash flow
- -$3,446/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.5%
- Max offer
- $186,000
Offer ≤ $186,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading