For saleSingle family
$265,000
1105 Broadway Ave S
Sauk Rapids MN 56379
4 beds, 3 baths, 2,009 sqft
1105 Broadway Ave S is a 4 beds, 3 baths, 2,009 sqft single family home for sale at $265,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,450/mo and returns -$442/mo a month at a 4.7% 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
- $1,450/mo
- Monthly cash flow
- -$442/mo
- Cap rate
- 4.7%
- Cash-on-cash
- -10.0%
- Max offer
- $171,500
Offer ≤ $171,500 (35% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading