For saleSingle family
$224,900
344 25th Ave N
Saint Cloud MN 56303
4 beds, 2 baths, 2,044 sqft
344 25th Ave N is a 4 beds, 2 baths, 2,044 sqft single family home for sale at $224,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,400/mo and returns -$206/mo a month at a 5.6% 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
- -$206/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.5%
- Max offer
- $165,500
Offer ≤ $165,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading