For saleSingle family
$419,900
29414 Kiwi Ct
Saint Joseph MN 56374
3 beds, 3 baths, 2,324 sqft
29414 Kiwi Ct is a 3 beds, 3 baths, 2,324 sqft single family home for sale at $419,900 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,950/mo and returns -$1,048/mo a month at a 3.7% 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
- $1,950/mo
- Monthly cash flow
- -$1,048/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $231,000
Offer ≤ $231,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading