For saleSingle family
$434,900
2721 Meadowrose Blvd
Saint Cloud MN 56301
4 beds, 2.5 baths, 3,059 sqft
2721 Meadowrose Blvd is a 4 beds, 2.5 baths, 3,059 sqft single family home for sale at $434,900 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,400/mo and returns -$1,705/mo a month at a 2.0% 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
- -$1,705/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.5%
- Max offer
- $166,500
Offer ≤ $166,500 (62% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading