For saleSingle family
$347,000
1004 Oak Pond Dr
Sartell MN 56377
2 beds, 2 baths, 1,344 sqft
1004 Oak Pond Dr is a 2 beds, 2 baths, 1,344 sqft single family home for sale at $347,000 in Sartell MN 56377. At 20% down it rents for an estimated $950/mo and returns -$1,527/mo a month at a 1.4% 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
- $950/mo
- Monthly cash flow
- -$1,527/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.4%
- Max offer
- $113,500
Offer ≤ $113,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading