For saleSingle family
$409,900
1800 7th St N
Sartell MN 56377
4 beds, 3 baths, 2,451 sqft
1800 7th St N is a 4 beds, 3 baths, 2,451 sqft single family home for sale at $409,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,300/mo and returns -$626/mo a month at a 4.8% 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
- $2,300/mo
- Monthly cash flow
- -$626/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.2%
- Max offer
- $272,000
Offer ≤ $272,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading