For saleSingle family
$449,900
61785 Sunset Ln
New Ulm MN 56073
4 beds, 2 baths, 2,741 sqft
61785 Sunset Ln is a 4 beds, 2 baths, 2,741 sqft single family home for sale at $449,900 in New Ulm MN 56073. At 20% down it rents for an estimated $1,150/mo and returns -$2,062/mo a month at a 1.2% 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
- $1,150/mo
- Monthly cash flow
- -$2,062/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.5%
- Max offer
- $137,500
Offer ≤ $137,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading