For saleSingle family
$185,000
152 25th Ave N
Saint Cloud MN 56303
3 beds, 3 baths, 1,417 sqft
152 25th Ave N is a 3 beds, 3 baths, 1,417 sqft single family home for sale at $185,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,375/mo and returns $54/mo a month at a 7.0% 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
- $1,375/mo
- Monthly cash flow
- $54/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 1.8%
- Max offer
- $162,000
Offer ≤ $162,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading