For saleSingle family
$995,000
2039 35th St N
Sartell MN 56377
5 beds, 6 baths, 4,501 sqft
2039 35th St N is a 5 beds, 6 baths, 4,501 sqft single family home for sale at $995,000 in Sartell MN 56377. At 20% down it rents for an estimated $2,350/mo and returns -$4,753/mo a month at a 0.9% 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
- $2,350/mo
- Monthly cash flow
- -$4,753/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.7%
- Max offer
- $282,000
Offer ≤ $282,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading