For saleSingle family
$265,000
648 Roosevelt Rd
Saint Cloud MN 56301
5 beds, 4 baths, 2,883 sqft
648 Roosevelt Rd is a 5 beds, 4 baths, 2,883 sqft single family home for sale at $265,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,600/mo and returns -$292/mo a month at a 5.3% 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
- $1,600/mo
- Monthly cash flow
- -$292/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.6%
- Max offer
- $189,000
Offer ≤ $189,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading