For saleSingle family
$185,000
722 25th Ave N
Saint Cloud MN 56303
3 beds, 1 bath, 1,114 sqft
722 25th Ave N is a 3 beds, 1 bath, 1,114 sqft single family home for sale at $185,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,075/mo and returns -$246/mo a month at a 5.1% 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
- -$246/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -8.0%
- Max offer
- $127,000
Offer ≤ $127,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading