Pending saleSingle family
$194,500
101 8th Ave N
Saint James MN 56081
4 beds, 3 baths, 3,180 sqft
101 8th Ave N is a 4 beds, 3 baths, 3,180 sqft single family home pending sale at $194,500 in Saint James MN 56081. At 20% down it rents for an estimated $925/mo and returns -$463/mo a month at a 3.8% 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
- $925/mo
- Monthly cash flow
- -$463/mo
- Cap rate
- 3.8%
- Cash-on-cash
- -14.3%
- Max offer
- $109,500
Offer ≤ $109,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading