For saleTownhouse
$249,500
2157 Rolling Green Ln
North Mankato MN 56003
3 beds, 2.5 baths, 1,452 sqft
2157 Rolling Green Ln is a 3 beds, 2.5 baths, 1,452 sqft townhouse home for sale at $249,500 in North Mankato MN 56003. At 20% down it rents for an estimated $1,925/mo and returns $148/mo a month at a 7.2% 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
- $1,925/mo
- Monthly cash flow
- $148/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $226,000
Offer ≤ $226,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.