For saleSingle family
$259,900
520 Smith St
Le Sueur MN 56058
4 beds, 2 baths, 1,936 sqft
520 Smith St is a 4 beds, 2 baths, 1,936 sqft single family home for sale at $259,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,550/mo and returns -$305/mo a month at a 5.3% 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
- $1,550/mo
- Monthly cash flow
- -$305/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $183,000
Offer ≤ $183,000 (30% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading