For saleSingle family
$425,000
38300 75th Ave
Sartell MN 56377
3 beds, 2 baths, 2,016 sqft
38300 75th Ave is a 3 beds, 2 baths, 2,016 sqft single family home for sale at $425,000 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$1,834/mo a month at a 1.5% 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
- $1,200/mo
- Monthly cash flow
- -$1,834/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $143,000
Offer ≤ $143,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading