For saleSingle family
$315,000
1819 Eastern Star Loop
Sauk Rapids MN 56379
5 beds, 2 baths, 2,500 sqft
1819 Eastern Star Loop is a 5 beds, 2 baths, 2,500 sqft single family home for sale at $315,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $2,400/mo and returns $151/mo a month at a 7.2% 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
- $2,400/mo
- Monthly cash flow
- $151/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.9%
- Max offer
- $283,000
Offer ≤ $283,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading