For saleSingle family
$345,900
328 Distel Dr
Le Sueur MN 56058
3 beds, 2 baths, 1,336 sqft
328 Distel Dr is a 3 beds, 2 baths, 1,336 sqft single family home for sale at $345,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns -$1,069/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
- $1,400/mo
- Monthly cash flow
- -$1,069/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $166,000
Offer ≤ $166,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading