For saleSingle family
$335,000
1010 N 5th St
Saint James MN 56081
4 beds, 2.5 baths, 3,568 sqft
1010 N 5th St is a 4 beds, 2.5 baths, 3,568 sqft single family home for sale at $335,000 in Saint James MN 56081. At 20% down it rents for an estimated $925/mo and returns -$1,466/mo a month at a 1.4% 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
- -$1,466/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.3%
- Max offer
- $110,500
Offer ≤ $110,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading