For saleSingle family
$529,900
2063 Sandstone Loop N
Sartell MN 56377
3 beds, 2 baths, 1,651 sqft
2063 Sandstone Loop N is a 3 beds, 2 baths, 1,651 sqft single family home for sale at $529,900 in Sartell MN 56377. At 20% down it rents for an estimated $1,750/mo and returns -$2,033/mo a month at a 2.1% 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
- $1,750/mo
- Monthly cash flow
- -$2,033/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -23.0%
- Max offer
- $208,500
Offer ≤ $208,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading