For saleSingle family
$215,000
30546 County Highway 35
Worthington MN 56187
4 beds, 1 bath
30546 County Highway 35 is a 4 beds, 1 bath single family home for sale at $215,000 in Worthington MN 56187. At 20% down it rents for an estimated $1,250/mo and returns -$285/mo a month at a 5.1% 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
- $1,250/mo
- Monthly cash flow
- -$285/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.9%
- Max offer
- $147,500
Offer ≤ $147,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading