For saleSingle family
$144,000
535 5th Ave NE
Saint Cloud MN 56304
3 beds, 1 bath, 749 sqft
535 5th Ave NE is a 3 beds, 1 bath, 749 sqft single family home for sale at $144,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,375/mo and returns $347/mo a month at a 9.6% 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
- $347/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.5%
- Max offer
- $144,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading