For saleSingle family
$525,000
22 13th St S
Sauk Rapids MN 56379
3 beds, 3 baths, 3,705 sqft
22 13th St S is a 3 beds, 3 baths, 3,705 sqft single family home for sale at $525,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,375/mo and returns -$2,373/mo a month at a 1.2% 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
- $1,375/mo
- Monthly cash flow
- -$2,373/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.1%
- Max offer
- $164,500
Offer ≤ $164,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading