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 $1,775/mo and returns $1,112/mo a month at a 21.0% 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
- $1,775/mo
- Monthly cash flow
- $1,112/mo
- Cap rate
- 21.0%
- Cash-on-cash
- 71.8%
- Max offer
- $92,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading