For saleSingle family
$249,900
5317 13th St NE
Sauk Rapids MN 56379
3 beds, 1 bath, 1,140 sqft
5317 13th St NE is a 3 beds, 1 bath, 1,140 sqft single family home for sale at $249,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,925/mo and returns $141/mo a month at a 7.3% 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
- $1,925/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.4%
- Max offer
- $227,000
Offer ≤ $227,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading