For saleSingle family
$250,000
120 Heritage Dr
Sartell MN 56377
4 beds, 3 baths, 2,510 sqft
120 Heritage Dr is a 4 beds, 3 baths, 2,510 sqft single family home for sale at $250,000 in Sartell MN 56377. At 20% down it rents for an estimated $2,100/mo and returns $315/mo a month at a 8.2% 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
- $2,100/mo
- Monthly cash flow
- $315/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $247,500
Offer ≤ $247,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading