For saleSingle family
$315,000
4231 4th St S
Saint Cloud MN 56301
2 beds, 2 baths, 1,566 sqft
4231 4th St S is a 2 beds, 2 baths, 1,566 sqft single family home for sale at $315,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,100/mo and returns -$1,149/mo a month at a 2.3% 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
- $1,100/mo
- Monthly cash flow
- -$1,149/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -21.9%
- Max offer
- $131,000
Offer ≤ $131,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading