For saleSingle family
$380,000
200 Victory Ave
Sartell MN 56377
3 beds, 2.5 baths, 1,952 sqft
200 Victory Ave is a 3 beds, 2.5 baths, 1,952 sqft single family home for sale at $380,000 in Sartell MN 56377. At 20% down it rents for an estimated $1,250/mo and returns -$1,463/mo a month at a 2.0% 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
- $1,250/mo
- Monthly cash flow
- -$1,463/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.1%
- Max offer
- $149,000
Offer ≤ $149,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading