For saleSingle family
$185,000
126 Riverside Dr NE
Saint Cloud MN 56304
4 beds, 1 bath, 1,268 sqft
126 Riverside Dr NE is a 4 beds, 1 bath, 1,268 sqft single family home for sale at $185,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,550/mo and returns $229/mo a month at a 8.2% 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
- $1,550/mo
- Monthly cash flow
- $229/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.4%
- Max offer
- $182,500
Offer ≤ $182,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading