For saleSingle family
$700,000
7188 57th St SE
Saint Cloud MN 56304
2 beds, 1 bath, 785 sqft
7188 57th St SE is a 2 beds, 1 bath, 785 sqft single family home for sale at $700,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,175/mo and returns -$3,822/mo a month at a 0.1% 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
- $1,175/mo
- Monthly cash flow
- -$3,822/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.8%
- Max offer
- $142,000
Offer ≤ $142,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading