For saleSingle family
$450,000
11 Moon Cir
Saint Cloud MN 56301
4 beds, 3 baths, 3,767 sqft
11 Moon Cir is a 4 beds, 3 baths, 3,767 sqft single family home for sale at $450,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,400/mo and returns -$1,812/mo a month at a 1.8% 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
- $1,400/mo
- Monthly cash flow
- -$1,812/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.2%
- Max offer
- $167,000
Offer ≤ $167,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading