For saleSingle family
$75,900
121 Jaybee Ln Unit 123
Mankato MN 56001
3 beds, 2 baths, 924 sqft
121 Jaybee Ln Unit 123 is a 3 beds, 2 baths, 924 sqft single family home for sale at $75,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,750/mo and returns $1,208/mo a month at a 25.8% 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
- $1,750/mo
- Monthly cash flow
- $1,208/mo
- Cap rate
- 25.8%
- Cash-on-cash
- 95.5%
- Max offer
- $75,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading