For saleSingle family
$179,900
1102 16th Ave S
Saint Cloud MN 56301
3 beds, 1 bath, 1,360 sqft
1102 16th Ave S is a 3 beds, 1 bath, 1,360 sqft single family home for sale at $179,900 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,225/mo and returns -$59/mo a month at a 6.3% 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
- $1,225/mo
- Monthly cash flow
- -$59/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -2.0%
- Max offer
- $144,500
Offer ≤ $144,500 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading