For saleSingle family
$314,900
502 Graceview Loop
Saint Joseph MN 56374
2 beds, 2 baths, 1,371 sqft
502 Graceview Loop is a 2 beds, 2 baths, 1,371 sqft single family home for sale at $314,900 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,750/mo and returns -$498/mo a month at a 4.8% 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
- $1,750/mo
- Monthly cash flow
- -$498/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $207,000
Offer ≤ $207,000 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading