For saleSingle family
$435,000
1685 Riverside Ave N
Sartell MN 56377
3 beds, 3 baths, 2,716 sqft
1685 Riverside Ave N is a 3 beds, 3 baths, 2,716 sqft single family home for sale at $435,000 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$1,905/mo a month at a 1.4% 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
- $1,200/mo
- Monthly cash flow
- -$1,905/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $143,500
Offer ≤ $143,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading