For saleSingle family
$109,900
315 Hilton Dr Unit 238
Mankato MN 56001
2 beds, 2 baths
315 Hilton Dr Unit 238 is a 2 beds, 2 baths single family home for sale at $109,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,450/mo and returns $665/mo a month at a 13.9% 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
- $1,450/mo
- Monthly cash flow
- $665/mo
- Cap rate
- 13.9%
- Cash-on-cash
- 36.3%
- Max offer
- $109,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading