For saleSingle family
$92,900
25 Wood Dr Unit 9
Mankato MN 56001
3 beds, 2 baths
25 Wood Dr Unit 9 is a 3 beds, 2 baths single family home for sale at $92,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,625/mo and returns $973/mo a month at a 19.1% 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
- $1,625/mo
- Monthly cash flow
- $973/mo
- Cap rate
- 19.1%
- Cash-on-cash
- 62.9%
- Max offer
- $92,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.