For saleSingle family
$319,900
1205 Cedar Ln
Montrose MN 55363
3 beds, 2 baths, 1,558 sqft
1205 Cedar Ln is a 3 beds, 2 baths, 1,558 sqft single family home for sale at $319,900 in Montrose MN 55363. At 20% down it rents for an estimated $2,000/mo and returns -$284/mo a month at a 5.6% 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
- $2,000/mo
- Monthly cash flow
- -$284/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.3%
- Max offer
- $236,500
Offer ≤ $236,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading