ContingentSingle family
$319,900
605 Bassford St
Saint Peter MN 56082
4 beds, 2 baths, 1,985 sqft
605 Bassford St is a 4 beds, 2 baths, 1,985 sqft single family home contingent at $319,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,750/mo and returns -$534/mo a month at a 4.7% 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
- $1,750/mo
- Monthly cash flow
- -$534/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $207,000
Offer ≤ $207,000 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading