For saleSingle family
$629,900
44229 Willow Rd
Saint Peter MN 56082
5 beds, 3 baths, 3,218 sqft
44229 Willow Rd is a 5 beds, 3 baths, 3,218 sqft single family home for sale at $629,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,825/mo and returns -$2,672/mo a month at a 1.6% 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
- $1,825/mo
- Monthly cash flow
- -$2,672/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.4%
- Max offer
- $218,000
Offer ≤ $218,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading