For saleSingle family
$674,990
19566 105th Ave
Corcoran MN 55374
4 beds, 2.5 baths, 3,008 sqft
19566 105th Ave is a 4 beds, 2.5 baths, 3,008 sqft single family home for sale at $674,990 in Corcoran MN 55374. At 20% down it rents for an estimated $2,750/mo and returns -$2,069/mo a month at a 3.0% 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
- $2,750/mo
- Monthly cash flow
- -$2,069/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $326,500
Offer ≤ $326,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading