For saleSingle family
$205,000
1025 S Seventh St
Saint James MN 56081
3 beds, 1.5 baths, 2,806 sqft
1025 S Seventh St is a 3 beds, 1.5 baths, 2,806 sqft single family home for sale at $205,000 in Saint James MN 56081. At 20% down it rents for an estimated $850/mo and returns -$613/mo a month at a 3.1% 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
- -$613/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $101,000
Offer ≤ $101,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading