For saleSingle family
$549,900
14935 County Road 51
Saint Joseph MN 56374
4 beds, 2 baths, 1,610 sqft
14935 County Road 51 is a 4 beds, 2 baths, 1,610 sqft single family home for sale at $549,900 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,400/mo and returns -$2,526/mo a month at a 1.2% 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
- $1,400/mo
- Monthly cash flow
- -$2,526/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.6%
- Max offer
- $167,500
Offer ≤ $167,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading