For saleSingle family
$100,000
127 N 2nd St
Le Sueur MN 56058
3 beds, 2 baths
127 N 2nd St is a 3 beds, 2 baths single family home for sale at $100,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns $686/mo a month at a 14.9% 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
- $686/mo
- Cap rate
- 14.9%
- Cash-on-cash
- 41.2%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading