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 $1,000/mo and returns $123/mo a month at a 7.7% 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
- $1,000/mo
- Monthly cash flow
- $123/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $119,500
Offer ≤ $119,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.