For saleSingle family
$87,900
9127 State Highway 25 NE Unit 720
Monticello MN 55362
3 beds, 2 baths, 1,056 sqft
9127 State Highway 25 NE Unit 720 is a 3 beds, 2 baths, 1,056 sqft single family home for sale at $87,900 in Monticello MN 55362. At 20% down it rents for an estimated $1,950/mo and returns $1,323/mo a month at a 24.7% 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
- $1,950/mo
- Monthly cash flow
- $1,323/mo
- Cap rate
- 24.7%
- Cash-on-cash
- 90.3%
- Max offer
- $87,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading