For saleSingle family
$339,900
1025 4th St N
Sartell MN 56377
4 beds, 2 baths, 2,300 sqft
1025 4th St N is a 4 beds, 2 baths, 2,300 sqft single family home for sale at $339,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,200/mo and returns -$226/mo a month at a 5.9% 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
- $2,200/mo
- Monthly cash flow
- -$226/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -4.0%
- Max offer
- $260,000
Offer ≤ $260,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading