For saleSingle family
$550,000
1522 Aspen Ln
Saint Cloud MN 56303
3 beds, 3 baths, 2,104 sqft
1522 Aspen Ln is a 3 beds, 3 baths, 2,104 sqft single family home for sale at $550,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,550/mo and returns -$2,376/mo a month at a 1.5% 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
- $1,550/mo
- Monthly cash flow
- -$2,376/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.9%
- Max offer
- $185,000
Offer ≤ $185,000 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading