For saleSingle family
$179,900
318 19 1/2 Ave N
Saint Cloud MN 56303
4 beds, 1.5 baths, 1,432 sqft
318 19 1/2 Ave N is a 4 beds, 1.5 baths, 1,432 sqft single family home for sale at $179,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,400/mo and returns $116/mo a month at a 7.4% 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
- $1,400/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.9%
- Max offer
- $165,000
Offer ≤ $165,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading