For saleSingle family
$123,000
101 Jay St
Le Sueur MN 56058
2 beds, 1 bath, 952 sqft
101 Jay St is a 2 beds, 1 bath, 952 sqft single family home for sale at $123,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,250/mo and returns $372/mo a month at a 10.3% 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
- $1,250/mo
- Monthly cash flow
- $372/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.1%
- Max offer
- $123,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading