For saleSingle family
$430,000
4703 2nd St NE
Saint Cloud MN 56304
4 beds, 4 baths, 2,906 sqft
4703 2nd St NE is a 4 beds, 4 baths, 2,906 sqft single family home for sale at $430,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,400/mo and returns -$1,670/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
- $1,400/mo
- Monthly cash flow
- -$1,670/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.3%
- Max offer
- $166,500
Offer ≤ $166,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading