For saleSingle family
$209,900
717 25th Ave N
Saint Cloud MN 56303
3 beds, 1 bath, 1,728 sqft
717 25th Ave N is a 3 beds, 1 bath, 1,728 sqft single family home for sale at $209,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,075/mo and returns -$423/mo a month at a 4.2% 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
- $1,075/mo
- Monthly cash flow
- -$423/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.1%
- Max offer
- $127,000
Offer ≤ $127,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading