For saleSingle family
$325,000
2015 Highview Dr
Sauk Rapids MN 56379
3 beds, 2 baths, 1,746 sqft
2015 Highview Dr is a 3 beds, 2 baths, 1,746 sqft single family home for sale at $325,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,250/mo and returns -$1,070/mo a month at a 2.7% 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
- $1,250/mo
- Monthly cash flow
- -$1,070/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -19.8%
- Max offer
- $148,500
Offer ≤ $148,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading