For saleTownhouse
$254,900
2192 Rolling Green Trl
North Mankato MN 56003
3 beds, 3 baths, 1,440 sqft
2192 Rolling Green Trl is a 3 beds, 3 baths, 1,440 sqft townhouse home for sale at $254,900 in North Mankato MN 56003. At 20% down it rents for an estimated $1,925/mo and returns $113/mo a month at a 7.0% 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
- $1,925/mo
- Monthly cash flow
- $113/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.7%
- Max offer
- $226,000
Offer ≤ $226,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.