For saleSingle family
$210,000
1024 N 30th Ave
Saint Cloud MN 56303
5 beds, 2 baths, 2,148 sqft
1024 N 30th Ave is a 5 beds, 2 baths, 2,148 sqft single family home for sale at $210,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,700/mo and returns $201/mo a month at a 7.8% 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
- $1,700/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.7%
- Max offer
- $200,500
Offer ≤ $200,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading