For saleSingle family
$369,900
3284 Orchard Ave NE
Sauk Rapids MN 56379
4 beds, 3 baths, 2,328 sqft
3284 Orchard Ave NE is a 4 beds, 3 baths, 2,328 sqft single family home for sale at $369,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,500/mo and returns -$1,141/mo a month at a 3.0% 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
- $1,500/mo
- Monthly cash flow
- -$1,141/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.5%
- Max offer
- $178,000
Offer ≤ $178,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading