For saleSingle family
$319,900
1801 Eastern Star Loop
Sauk Rapids MN 56379
5 beds, 2 baths, 2,480 sqft
1801 Eastern Star Loop is a 5 beds, 2 baths, 2,480 sqft single family home for sale at $319,900 in Sauk Rapids MN 56379. At 20% down it rents for an estimated $2,400/mo and returns $116/mo a month at a 7.1% 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
- $2,400/mo
- Monthly cash flow
- $116/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.2%
- Max offer
- $283,500
Offer ≤ $283,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading