For saleSingle family
$409,900
424 13th Ave N
Sartell MN 56377
4 beds, 3 baths, 2,420 sqft
424 13th Ave N is a 4 beds, 3 baths, 2,420 sqft single family home for sale at $409,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,500/mo and returns -$426/mo a month at a 5.4% 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
- $2,500/mo
- Monthly cash flow
- -$426/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.2%
- Max offer
- $295,500
Offer ≤ $295,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading