For saleSingle family
$79,000
1112 8th Ave N
Saint James MN 56081
4 beds, 2 baths, 988 sqft
1112 8th Ave N is a 4 beds, 2 baths, 988 sqft single family home for sale at $79,000 in Saint James MN 56081. At 20% down it rents for an estimated $925/mo and returns $361/mo a month at a 12.2% 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
- $361/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 27.4%
- Max offer
- $79,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading