For saleSingle family
$164,900
407 Cooper Ave N
Saint Cloud MN 56303
3 beds, 2 baths, 1,600 sqft
407 Cooper Ave N is a 3 beds, 2 baths, 1,600 sqft single family home for sale at $164,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,900/mo and returns $723/mo a month at a 11.9% 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
- $1,900/mo
- Monthly cash flow
- $723/mo
- Cap rate
- 11.9%
- Cash-on-cash
- 26.3%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading