For saleSingle family
$20,000
119 Maple Dr Unit 52
Mankato MN 56001
3 beds, 2 baths
119 Maple Dr Unit 52 is a 3 beds, 2 baths single family home for sale at $20,000 in Mankato MN 56001. At 20% down it rents for an estimated $1,625/mo and returns $1,485/mo a month at a 95.6% 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
- $1,625/mo
- Monthly cash flow
- $1,485/mo
- Cap rate
- 95.6%
- Cash-on-cash
- 445.4%
- Max offer
- $20,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.