For saleSingle family
$234,900
802 Center St
North Mankato MN 56003
4 beds, 1.5 baths, 2,365 sqft
802 Center St is a 4 beds, 1.5 baths, 2,365 sqft single family home for sale at $234,900 in North Mankato MN 56003. At 20% down it rents for an estimated $1,800/mo and returns $152/mo a month at a 7.3% 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
- $1,800/mo
- Monthly cash flow
- $152/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.9%
- Max offer
- $215,500
Offer ≤ $215,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.