For saleSingle family
$329,000
18160 Saint Croix Trl N
Marine on Saint Croix MN 55047
3 beds, 1 bath, 1,504 sqft
18160 Saint Croix Trl N is a 3 beds, 1 bath, 1,504 sqft single family home for sale at $329,000 in Marine on Saint Croix MN 55047. At 20% down it rents for an estimated $2,650/mo and returns $301/mo a month at a 7.8% 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
- $2,650/mo
- Monthly cash flow
- $301/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $312,500
Offer ≤ $312,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading