For saleSingle family
$259,900
316 23rd Ave N
Sartell MN 56377
4 beds, 2 baths, 1,829 sqft
316 23rd Ave N is a 4 beds, 2 baths, 1,829 sqft single family home for sale at $259,900 in Sartell MN 56377. At 20% down it rents for an estimated $2,200/mo and returns $345/mo a month at a 8.3% 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
- $2,200/mo
- Monthly cash flow
- $345/mo
- Cap rate
- 8.3%
- Cash-on-cash
- 8.0%
- Max offer
- $259,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading