For saleSingle family
$259,900
404 4th St N
Sauk Rapids MN 56379
4 beds, 2 baths, 2,240 sqft
404 4th St N is a 4 beds, 2 baths, 2,240 sqft single family home for sale at $259,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $2,000/mo and returns $145/mo a month at a 7.3% 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
- $2,000/mo
- Monthly cash flow
- $145/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.3%
- Max offer
- $236,000
Offer ≤ $236,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading