For saleSingle family
$99,900
814 S 4th Ave
Saint James MN 56081
3 beds, 2 baths, 2,688 sqft
814 S 4th Ave is a 3 beds, 2 baths, 2,688 sqft single family home for sale at $99,900 in Saint James MN 56081. At 20% down it rents for an estimated $850/mo and returns $137/mo a month at a 8.3% 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
- $850/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.2%
- Max offer
- $99,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading