For saleSingle family
$209,000
6413 Laurel Rd
Saint Cloud MN 56303
5 beds, 2 baths, 1,976 sqft
6413 Laurel Rd is a 5 beds, 2 baths, 1,976 sqft single family home for sale at $209,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $2,250/mo and returns $758/mo a month at a 11.0% 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
- $2,250/mo
- Monthly cash flow
- $758/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.8%
- Max offer
- $209,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading