For saleSingle family
$249,000
1017 25th Ave N
Saint Cloud MN 56303
4 beds, 2 baths, 1,488 sqft
1017 25th Ave N is a 4 beds, 2 baths, 1,488 sqft single family home for sale at $249,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,500/mo and returns -$278/mo a month at a 5.3% 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
- $1,500/mo
- Monthly cash flow
- -$278/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.7%
- Max offer
- $177,500
Offer ≤ $177,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading