For saleSingle family
$177,500
1027 9th Ave N
Saint Cloud MN 56303
3 beds, 1 bath, 1,034 sqft
1027 9th Ave N is a 3 beds, 1 bath, 1,034 sqft single family home for sale at $177,500 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,375/mo and returns $108/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
- $1,375/mo
- Monthly cash flow
- $108/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $162,000
Offer ≤ $162,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading