For saleSingle family
$375,000
432 53rd Ave SE
Saint Cloud MN 56304
2 beds, 2 baths, 1,612 sqft
432 53rd Ave SE is a 2 beds, 2 baths, 1,612 sqft single family home for sale at $375,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $925/mo and returns -$1,752/mo a month at a 1.1% 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
- $925/mo
- Monthly cash flow
- -$1,752/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -28.0%
- Max offer
- $110,500
Offer ≤ $110,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading