For saleSingle family
$479,900
1903 Meadowrose Blvd
Saint Cloud MN 56301
5 beds, 3.5 baths, 3,908 sqft
1903 Meadowrose Blvd is a 5 beds, 3.5 baths, 3,908 sqft single family home for sale at $479,900 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,575/mo and returns -$1,851/mo a month at a 2.0% 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
- $1,575/mo
- Monthly cash flow
- -$1,851/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.1%
- Max offer
- $187,500
Offer ≤ $187,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading