ContingentSingle family
$189,900
75750 340th St
Saint James MN 56081
4 beds, 1 bath, 3,276 sqft
75750 340th St is a 4 beds, 1 bath, 3,276 sqft single family home contingent at $189,900 in Saint James MN 56081. At 20% down it rents for an estimated $925/mo and returns -$431/mo a month at a 3.9% 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
- $925/mo
- Monthly cash flow
- -$431/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.6%
- Max offer
- $109,500
Offer ≤ $109,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading