For saleSingle family
$129,000
119 2nd Ave NE
Saint Cloud MN 56304
3 beds, 1 bath, 1,732 sqft
119 2nd Ave NE is a 3 beds, 1 bath, 1,732 sqft single family home for sale at $129,000 in Saint Cloud MN 56304. At 20% down it rents for an estimated $1,325/mo and returns $420/mo a month at a 10.4% 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
- $1,325/mo
- Monthly cash flow
- $420/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 19.5%
- Max offer
- $129,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.