For saleSingle family
$749,900
301 21st St N
Sartell MN 56377
5 beds, 4 baths, 3,403 sqft
301 21st St N is a 5 beds, 4 baths, 3,403 sqft single family home for sale at $749,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,400/mo and returns -$2,953/mo a month at a 1.9% 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
- $2,400/mo
- Monthly cash flow
- -$2,953/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -23.6%
- Max offer
- $286,000
Offer ≤ $286,000 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading