For saleSingle family
$142,000
116 20th Ave S
Saint Cloud MN 56301
2 beds, 1 bath, 884 sqft
116 20th Ave S is a 2 beds, 1 bath, 884 sqft single family home for sale at $142,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,200/mo and returns $186/mo a month at a 8.2% 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
- $186/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.9%
- Max offer
- $141,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading