For saleSingle family
$1,100,000
11832 County Road 51
Saint Joseph MN 56374
4 beds, 4 baths, 6,590 sqft
11832 County Road 51 is a 4 beds, 4 baths, 6,590 sqft single family home for sale at $1,100,000 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,400/mo and returns -$6,453/mo a month at a -0.4% 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
- $1,400/mo
- Monthly cash flow
- -$6,453/mo
- Cap rate
- -0.4%
- Cash-on-cash
- -35.2%
- Max offer
- $169,500
Offer ≤ $169,500 (85% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading