For saleSingle family
$189,900
209 4th Ave S
Sauk Rapids MN 56379
3 beds, 2 baths, 1,402 sqft
209 4th Ave S is a 3 beds, 2 baths, 1,402 sqft single family home for sale at $189,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,225/mo and returns -$131/mo a month at a 5.8% 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
- -$131/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.1%
- Max offer
- $144,500
Offer ≤ $144,500 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading