For saleSingle family
$299,900
34544 740th Ave
Saint James MN 56081
5 beds, 3 baths, 3,744 sqft
34544 740th Ave is a 5 beds, 3 baths, 3,744 sqft single family home for sale at $299,900 in Saint James MN 56081. At 20% down it rents for an estimated $1,025/mo and returns -$1,116/mo a month at a 2.2% 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
- $1,025/mo
- Monthly cash flow
- -$1,116/mo
- Cap rate
- 2.2%
- Cash-on-cash
- -22.3%
- Max offer
- $122,000
Offer ≤ $122,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading