Pending saleSingle family
$299,900
2119 Lunden St
Saint Peter MN 56082
3 beds, 2 baths, 1,536 sqft
2119 Lunden St is a 3 beds, 2 baths, 1,536 sqft single family home pending sale at $299,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,675/mo and returns -$466/mo a month at a 4.8% 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
- $1,675/mo
- Monthly cash flow
- -$466/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.3%
- Max offer
- $198,000
Offer ≤ $198,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading