For saleSingle family
$365,000
1721 Lilac Ln
North Mankato MN 56003
3 beds, 2 baths, 2,638 sqft
1721 Lilac Ln is a 3 beds, 2 baths, 2,638 sqft single family home for sale at $365,000 in North Mankato MN 56003. At 20% down it rents for an estimated $1,775/mo and returns -$831/mo a month at a 3.9% 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
- $1,775/mo
- Monthly cash flow
- -$831/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $210,500
Offer ≤ $210,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading