For saleSingle family
$329,900
1043 Lawrence Cir
Sartell MN 56377
4 beds, 2 baths, 2,272 sqft
1043 Lawrence Cir is a 4 beds, 2 baths, 2,272 sqft single family home for sale at $329,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,300/mo and returns -$55/mo a month at a 6.5% 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
- $2,300/mo
- Monthly cash flow
- -$55/mo
- Cap rate
- 6.5%
- Cash-on-cash
- -1.0%
- Max offer
- $271,500
Offer ≤ $271,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading