For saleSingle family
$465,000
5065 87th St NE
Monticello MN 55362
4 beds, 3 baths, 2,271 sqft
5065 87th St NE is a 4 beds, 3 baths, 2,271 sqft single family home for sale at $465,000 in Monticello MN 55362. At 20% down it rents for an estimated $2,350/mo and returns -$970/mo a month at a 4.2% 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
- $2,350/mo
- Monthly cash flow
- -$970/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.5%
- Max offer
- $278,500
Offer ≤ $278,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading