For saleSingle family
$185,000
621 8th Ave N
Saint Cloud MN 56303
5 beds, 3 baths, 2,762 sqft
621 8th Ave N is a 5 beds, 3 baths, 2,762 sqft single family home for sale at $185,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $2,175/mo and returns $854/mo a month at a 12.2% 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
- $2,175/mo
- Monthly cash flow
- $854/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 27.7%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading