For saleSingle family
$249,900
829 22nd Ave N
Saint Cloud MN 56303
2 beds, 2 baths, 1,815 sqft
829 22nd Ave N is a 2 beds, 2 baths, 1,815 sqft single family home for sale at $249,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $925/mo and returns -$859/mo a month at a 2.5% 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
- $925/mo
- Monthly cash flow
- -$859/mo
- Cap rate
- 2.5%
- Cash-on-cash
- -20.6%
- Max offer
- $110,000
Offer ≤ $110,000 (56% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading