For saleSingle family
$319,000
1769 Poppy Rd
Saint Cloud MN 56303
3 beds, 2 baths, 2,048 sqft
1769 Poppy Rd is a 3 beds, 2 baths, 2,048 sqft single family home for sale at $319,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,075/mo and returns -$1,202/mo a month at a 2.1% 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
- $1,075/mo
- Monthly cash flow
- -$1,202/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.6%
- Max offer
- $128,000
Offer ≤ $128,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading