For saleSingle family
$459,900
6765 Northwood Ln
Saint Cloud MN 56303
3 beds, 2 baths, 2,018 sqft
6765 Northwood Ln is a 3 beds, 2 baths, 2,018 sqft single family home for sale at $459,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,375/mo and returns -$1,908/mo a month at a 1.7% 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
- $1,375/mo
- Monthly cash flow
- -$1,908/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.9%
- Max offer
- $164,000
Offer ≤ $164,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading