For saleSingle family
$442,500
1256 Osauka Rd NE
Sauk Rapids MN 56379
5 beds, 3 baths, 2,524 sqft
1256 Osauka Rd NE is a 5 beds, 3 baths, 2,524 sqft single family home for sale at $442,500 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,725/mo and returns -$1,434/mo a month at a 2.8% 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
- $1,725/mo
- Monthly cash flow
- -$1,434/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $205,000
Offer ≤ $205,000 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading