For saleSingle family
$829,900
5013 Hidden Acres Cir
Saint Cloud MN 56301
4 beds, 4 baths, 3,401 sqft
5013 Hidden Acres Cir is a 4 beds, 4 baths, 3,401 sqft single family home for sale at $829,900 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,400/mo and returns -$4,524/mo a month at a 0.1% 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
- $1,400/mo
- Monthly cash flow
- -$4,524/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.7%
- Max offer
- $169,500
Offer ≤ $169,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading