For saleSingle family
$168,888
351 20th Ave N
Saint Cloud MN 56303
6 beds, 1.5 baths, 1,877 sqft
351 20th Ave N is a 6 beds, 1.5 baths, 1,877 sqft single family home for sale at $168,888 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,850/mo and returns $644/mo a month at a 11.2% 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
- $1,850/mo
- Monthly cash flow
- $644/mo
- Cap rate
- 11.2%
- Cash-on-cash
- 22.9%
- Max offer
- $168,888
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading