For saleSingle family
$159,900
13258 County Road 25 # 7
New Ulm MN 56073
1 bed, 1 bath, 1,200 sqft
13258 County Road 25 # 7 is a 1 bed, 1 bath, 1,200 sqft single family home for sale at $159,900 in New Ulm MN 56073. At 20% down it rents for an estimated $1,150/mo and returns $29/mo a month at a 6.7% 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
- $1,150/mo
- Monthly cash flow
- $29/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.1%
- Max offer
- $137,500
Offer ≤ $137,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.