For saleSingle family
$85,900
407 Elm Dr Unit 114
Mankato MN 56001
3 beds, 2 baths
407 Elm Dr Unit 114 is a 3 beds, 2 baths single family home for sale at $85,900 in Mankato MN 56001. At 20% down it rents for an estimated $1,800/mo and returns $1,187/mo a month at a 23.2% 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
- $1,800/mo
- Monthly cash flow
- $1,187/mo
- Cap rate
- 23.2%
- Cash-on-cash
- 82.9%
- Max offer
- $85,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading