For saleSingle family
$235,000
800 Broadway Ave S
Sauk Rapids MN 56379
3 beds, 2 baths, 1,317 sqft
800 Broadway Ave S is a 3 beds, 2 baths, 1,317 sqft single family home for sale at $235,000 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $1,225/mo and returns -$453/mo a month at a 4.4% 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
- -$453/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.6%
- Max offer
- $145,000
Offer ≤ $145,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading