For saleSingle family
$274,900
310 Oak Ave SW
Montgomery MN 56069
3 beds, 2 baths, 1,127 sqft
310 Oak Ave SW is a 3 beds, 2 baths, 1,127 sqft single family home for sale at $274,900 in Montgomery MN 56069. At 20% down it rents for an estimated $1,125/mo and returns -$837/mo a month at a 3.0% 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
- $1,125/mo
- Monthly cash flow
- -$837/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.3%
- Max offer
- $133,500
Offer ≤ $133,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading