For saleSingle family
$315,000
704 Watab Ct
Sartell MN 56377
3 beds, 2 baths, 1,861 sqft
704 Watab Ct is a 3 beds, 2 baths, 1,861 sqft single family home for sale at $315,000 in Sartell MN 56377. At 20% down it rents for an estimated $1,250/mo and returns -$999/mo a month at a 2.9% 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
- $1,250/mo
- Monthly cash flow
- -$999/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -19.0%
- Max offer
- $148,500
Offer ≤ $148,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading