For saleSingle family
$129,900
902 9th Ave N
Saint Cloud MN 56303
4 beds, 1 bath, 1,129 sqft
902 9th Ave N is a 4 beds, 1 bath, 1,129 sqft single family home for sale at $129,900 in Saint Cloud MN 56303. At 20% down it rents for an estimated $2,125/mo and returns $1,198/mo a month at a 17.7% 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
- $2,125/mo
- Monthly cash flow
- $1,198/mo
- Cap rate
- 17.7%
- Cash-on-cash
- 55.3%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading