For saleSingle family
$416,000
12046 41st Ave SE
Becker MN 55308
3 beds, 2 baths, 1,574 sqft
12046 41st Ave SE is a 3 beds, 2 baths, 1,574 sqft single family home for sale at $416,000 in Becker MN 55308. At 20% down it rents for an estimated $2,000/mo and returns -$970/mo a month at a 3.9% 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
- -$970/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.0%
- Max offer
- $237,000
Offer ≤ $237,000 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading