For saleSingle family
$204,900
317 S 4th St
Le Sueur MN 56058
3 beds, 2 baths, 1,321 sqft
317 S 4th St is a 3 beds, 2 baths, 1,321 sqft single family home for sale at $204,900 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns -$63/mo a month at a 6.3% 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
- -$63/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.8%
- Max offer
- $165,500
Offer ≤ $165,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading