For saleSingle family
$180,000
3591 SE 14th Ave
Saint Cloud MN 56304
4 beds, 2 baths, 1,710 sqft
3591 SE 14th Ave is a 4 beds, 2 baths, 1,710 sqft single family home for sale at $180,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,400/mo and returns $115/mo a month at a 7.4% 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
- $115/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $165,000
Offer ≤ $165,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading