For saleCondo
$22,728
200 S 3rd St Apt 206
Le Sueur MN 56058
1 bed, 1 bath, 640 sqft
200 S 3rd St Apt 206 is a 1 bed, 1 bath, 640 sqft condo home for sale at $22,728 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,100/mo and returns $277/mo a month at a 21.3% 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
- $1,100/mo
- Monthly cash flow
- $277/mo
- Cap rate
- 21.3%
- Cash-on-cash
- 73.2%
- Max offer
- $22,728
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading