For saleSingle family
$384,500
27661 Town Ave
Worthington MN 56187
3 beds, 2 baths, 2,040 sqft
27661 Town Ave is a 3 beds, 2 baths, 2,040 sqft single family home for sale at $384,500 in Worthington MN 56187. At 20% down it rents for an estimated $925/mo and returns -$1,820/mo a month at a 1.0% 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
- $925/mo
- Monthly cash flow
- -$1,820/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.4%
- Max offer
- $110,500
Offer ≤ $110,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading