For saleSingle family
$179,900
721 26th Ave N
Saint Cloud MN 56303
3 beds, 1 bath, 1,166 sqft
721 26th Ave N is a 3 beds, 1 bath, 1,166 sqft single family home for sale at $179,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,075/mo and returns -$209/mo a month at a 5.3% 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
- $1,075/mo
- Monthly cash flow
- -$209/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -7.0%
- Max offer
- $127,000
Offer ≤ $127,000 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading