For saleSingle family
$325,000
507 Oak St
Danube MN 56230
4 beds, 2 baths, 3,580 sqft
507 Oak St is a 4 beds, 2 baths, 3,580 sqft single family home for sale at $325,000 in Danube MN 56230. At 20% down it rents for an estimated $3,350/mo and returns $1,071/mo a month at a 10.5% 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
- $3,350/mo
- Monthly cash flow
- $1,071/mo
- Cap rate
- 10.5%
- Cash-on-cash
- 19.8%
- Max offer
- $325,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.