For saleSingle family
$277,000
1029 Willow Dr
Saint Peter MN 56082
3 beds, 2 baths, 2,392 sqft
1029 Willow Dr is a 3 beds, 2 baths, 2,392 sqft single family home for sale at $277,000 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,675/mo and returns -$302/mo a month at a 5.4% 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
- $1,675/mo
- Monthly cash flow
- -$302/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.6%
- Max offer
- $198,000
Offer ≤ $198,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading