For saleSingle family
$119,000
315 26th Ave N
Saint Cloud MN 56303
3 beds, 1 bath, 1,046 sqft
315 26th Ave N is a 3 beds, 1 bath, 1,046 sqft single family home for sale at $119,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,550/mo and returns $700/mo a month at a 13.7% 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
- $1,550/mo
- Monthly cash flow
- $700/mo
- Cap rate
- 13.7%
- Cash-on-cash
- 35.3%
- Max offer
- $119,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading