For saleSingle family
$185,000
114 22nd Ave N
Saint Cloud MN 56303
3 beds, 2 baths, 1,848 sqft
114 22nd Ave N is a 3 beds, 2 baths, 1,848 sqft single family home for sale at $185,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,725/mo and returns $404/mo a month at a 9.3% 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
- $1,725/mo
- Monthly cash flow
- $404/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.1%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading