For saleSingle family
$250,000
219 Davis St
Le Sueur MN 56058
3 beds, 1.5 baths, 1,858 sqft
219 Davis St is a 3 beds, 1.5 baths, 1,858 sqft single family home for sale at $250,000 in Le Sueur MN 56058. At 20% down it rents for an estimated $1,400/mo and returns -$385/mo a month at a 4.8% 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
- -$385/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $165,500
Offer ≤ $165,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading