For saleSingle family
$150,000
504 Riverside Dr SE
Saint Cloud MN 56304
3 beds, 1 bath, 1,400 sqft
504 Riverside Dr SE is a 3 beds, 1 bath, 1,400 sqft single family home for sale at $150,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,125/mo and returns $73/mo a month at a 7.1% 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
- $1,125/mo
- Monthly cash flow
- $73/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $134,500
Offer ≤ $134,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.