For saleSingle family
$264,500
2305 10th Ave S
Saint Cloud MN 56301
3 beds, 1 bath, 2,224 sqft
2305 10th Ave S is a 3 beds, 1 bath, 2,224 sqft single family home for sale at $264,500 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,225/mo and returns -$663/mo a month at a 3.7% 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
- $1,225/mo
- Monthly cash flow
- -$663/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -15.0%
- Max offer
- $145,000
Offer ≤ $145,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading