For saleSingle family
$334,900
206 Barony Rd
Le Sueur MN 56058
3 beds, 2 baths, 1,632 sqft
206 Barony Rd is a 3 beds, 2 baths, 1,632 sqft single family home for sale at $334,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns -$991/mo a month at a 3.1% 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
- $1,400/mo
- Monthly cash flow
- -$991/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $166,000
Offer ≤ $166,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading