For saleSingle family
$159,900
101 4th Ave S
Sauk Rapids MN 56379
3 beds, 2 baths, 1,381 sqft
101 4th Ave S is a 3 beds, 2 baths, 1,381 sqft single family home for sale at $159,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,300/mo and returns $159/mo a month at a 7.9% 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
- $1,300/mo
- Monthly cash flow
- $159/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 5.9%
- Max offer
- $153,000
Offer ≤ $153,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading