For saleSingle family
$174,900
302 Nicollet Ave
Mankato MN 56003
2 beds, 1 bath, 1,320 sqft
302 Nicollet Ave is a 2 beds, 1 bath, 1,320 sqft single family home for sale at $174,900 in Mankato MN 56003. At 20% down it rents for an estimated $1,375/mo and returns $126/mo a month at a 7.5% 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
- $1,375/mo
- Monthly cash flow
- $126/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.3%
- Max offer
- $162,000
Offer ≤ $162,000 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading