For saleSingle family
$339,900
1427 Saint Johns Dr
Crookston MN 56716
4 beds, 2 baths, 3,334 sqft
1427 Saint Johns Dr is a 4 beds, 2 baths, 3,334 sqft single family home for sale at $339,900 in Crookston MN 56716. At 20% down it rents for an estimated $1,000/mo and returns -$1,426/mo a month at a 1.6% 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
- $1,000/mo
- Monthly cash flow
- -$1,426/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.2%
- Max offer
- $119,000
Offer ≤ $119,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading