For saleSingle family
$264,900
425 Fieldcrest Ln
Sartell MN 56377
2 beds, 2 baths, 1,208 sqft
425 Fieldcrest Ln is a 2 beds, 2 baths, 1,208 sqft single family home for sale at $264,900 in Sartell MN 56377. At 20% down it rents for an estimated $950/mo and returns -$941/mo a month at a 2.4% 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
- $950/mo
- Monthly cash flow
- -$941/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.3%
- Max offer
- $113,000
Offer ≤ $113,000 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading