For saleSingle family
$99,990
321 Rice St S
Kasota MN 56050
2 beds, 1 bath, 759 sqft
321 Rice St S is a 2 beds, 1 bath, 759 sqft single family home for sale at $99,990 in Kasota MN 56050. At 20% down it rents for an estimated $1,450/mo and returns $736/mo a month at a 15.5% 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
- $1,450/mo
- Monthly cash flow
- $736/mo
- Cap rate
- 15.5%
- Cash-on-cash
- 44.2%
- Max offer
- $99,990
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading