For saleSingle family
$246,000
905 4th Ave N
Sauk Rapids MN 56379
3 beds, 2 baths, 1,437 sqft
905 4th Ave N is a 3 beds, 2 baths, 1,437 sqft single family home for sale at $246,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,200/mo and returns -$556/mo a month at a 4.0% 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
- -$556/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.6%
- Max offer
- $142,000
Offer ≤ $142,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading