For saleSingle family
$320,000
410 Fieldcrest Ln
Sartell MN 56377
2 beds, 2 baths, 1,427 sqft
410 Fieldcrest Ln is a 2 beds, 2 baths, 1,427 sqft single family home for sale at $320,000 in Sartell MN 56377. At 20% down it rents for an estimated $950/mo and returns -$1,334/mo a month at a 1.7% 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
- $950/mo
- Monthly cash flow
- -$1,334/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -25.0%
- Max offer
- $113,000
Offer ≤ $113,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading