For saleSingle family
$300,000
813 7th Ave N
Sauk Rapids MN 56379
4 beds, 2 baths, 2,109 sqft
813 7th Ave N is a 4 beds, 2 baths, 2,109 sqft single family home for sale at $300,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $2,125/mo and returns -$17/mo a month at a 6.6% 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
- -$17/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.3%
- Max offer
- $251,000
Offer ≤ $251,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading