For saleSingle family
$125,000
1014 11th Ave S
Saint Cloud MN 56301
3 beds, 1 bath, 1,015 sqft
1014 11th Ave S is a 3 beds, 1 bath, 1,015 sqft single family home for sale at $125,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,225/mo and returns $333/mo a month at a 9.9% 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
- $1,225/mo
- Monthly cash flow
- $333/mo
- Cap rate
- 9.9%
- Cash-on-cash
- 16.0%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading