For saleSingle family
$169,900
832 15th Ave S
Saint Cloud MN 56301
3 beds, 2 baths, 1,418 sqft
832 15th Ave S is a 3 beds, 2 baths, 1,418 sqft single family home for sale at $169,900 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,225/mo and returns $12/mo a month at a 6.8% 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
- $1,225/mo
- Monthly cash flow
- $12/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.4%
- Max offer
- $144,500
Offer ≤ $144,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading