For saleSingle family
$325,000
909 County Road 120
Saint Cloud MN 56303
4 beds, 2 baths, 2,120 sqft
909 County Road 120 is a 4 beds, 2 baths, 2,120 sqft single family home for sale at $325,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $2,200/mo and returns -$120/mo a month at a 6.2% 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
- $2,200/mo
- Monthly cash flow
- -$120/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.2%
- Max offer
- $260,000
Offer ≤ $260,000 (20% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading