For saleSingle family
$306,900
822 4th St N
Sartell MN 56377
3 beds, 2 baths, 1,776 sqft
822 4th St N is a 3 beds, 2 baths, 1,776 sqft single family home for sale at $306,900 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$991/mo a month at a 2.8% 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
- $1,200/mo
- Monthly cash flow
- -$991/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $142,500
Offer ≤ $142,500 (54% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading