For saleSingle family
$165,000
925 7th St S
Saint James MN 56081
2 beds, 1 bath, 1,904 sqft
925 7th St S is a 2 beds, 1 bath, 1,904 sqft single family home for sale at $165,000 in Saint James MN 56081. At 20% down it rents for an estimated $750/mo and returns -$428/mo a month at a 3.6% 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
- $750/mo
- Monthly cash flow
- -$428/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.6%
- Max offer
- $89,000
Offer ≤ $89,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading