For saleSingle family
$449,900
12184 41st Ave SE
Becker MN 55308
3 beds, 2 baths, 1,626 sqft
12184 41st Ave SE is a 3 beds, 2 baths, 1,626 sqft single family home for sale at $449,900 in Becker MN 55308. At 20% down it rents for an estimated $2,000/mo and returns -$1,212/mo a month at a 3.4% 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
- $2,000/mo
- Monthly cash flow
- -$1,212/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $237,000
Offer ≤ $237,000 (47% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading