For saleSingle family
$399,900
516 9 1/2 St N
Sauk Rapids MN 56379
4 beds, 3 baths, 3,260 sqft
516 9 1/2 St N is a 4 beds, 3 baths, 3,260 sqft single family home for sale at $399,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $2,125/mo and returns -$730/mo a month at a 4.5% 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
- $2,125/mo
- Monthly cash flow
- -$730/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $251,500
Offer ≤ $251,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading