For saleSingle family
$364,900
1024 4th St N
Sartell MN 56377
5 beds, 3 baths, 2,573 sqft
1024 4th St N is a 5 beds, 3 baths, 2,573 sqft single family home for sale at $364,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,400/mo and returns -$205/mo a month at a 6.0% 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
- $2,400/mo
- Monthly cash flow
- -$205/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.4%
- Max offer
- $283,500
Offer ≤ $283,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading