For saleSingle family
$133,500
709 11th Ave N
Saint James MN 56081
3 beds, 1 bath, 1,668 sqft
709 11th Ave N is a 3 beds, 1 bath, 1,668 sqft single family home for sale at $133,500 in Saint James MN 56081. At 20% down it rents for an estimated $850/mo and returns -$103/mo a month at a 5.7% 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
- $850/mo
- Monthly cash flow
- -$103/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.6%
- Max offer
- $100,500
Offer ≤ $100,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading