For saleSingle family
$300,000
1005 4th Ave N
Sartell MN 56377
4 beds, 2 baths, 1,748 sqft
1005 4th Ave N is a 4 beds, 2 baths, 1,748 sqft single family home for sale at $300,000 in Sartell MN 56377. At 20% down it rents for an estimated $2,200/mo and returns $58/mo a month at a 6.9% 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
- $58/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 1.2%
- Max offer
- $259,500
Offer ≤ $259,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading