For saleSingle family
$449,900
910 13th Ave NE
Saint Joseph MN 56374
3 beds, 2 baths, 1,588 sqft
910 13th Ave NE is a 3 beds, 2 baths, 1,588 sqft single family home for sale at $449,900 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,950/mo and returns -$1,262/mo a month at a 3.3% 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
- $1,950/mo
- Monthly cash flow
- -$1,262/mo
- Cap rate
- 3.3%
- Cash-on-cash
- -16.8%
- Max offer
- $231,500
Offer ≤ $231,500 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading