For saleSingle family
$309,900
801 Maywood Dr
Saint Cloud MN 56303
4 beds, 2 baths, 1,832 sqft
801 Maywood Dr is a 4 beds, 2 baths, 1,832 sqft single family home for sale at $309,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $2,200/mo and returns -$12/mo a month at a 6.6% 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
- $2,200/mo
- Monthly cash flow
- -$12/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.2%
- Max offer
- $260,000
Offer ≤ $260,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading