For saleSingle family
$349,900
300 10th Ave N
Sartell MN 56377
3 beds, 3 baths, 1,940 sqft
300 10th Ave N is a 3 beds, 3 baths, 1,940 sqft single family home for sale at $349,900 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$1,298/mo a month at a 2.2% 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
- -$1,298/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.3%
- Max offer
- $143,000
Offer ≤ $143,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading