For saleSingle family
$382,500
1000 26th Street Loop
Sartell MN 56377
3 beds, 2 baths, 1,536 sqft
1000 26th Street Loop is a 3 beds, 2 baths, 1,536 sqft single family home for sale at $382,500 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$1,531/mo a month at a 1.9% 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
- $1,200/mo
- Monthly cash flow
- -$1,531/mo
- Cap rate
- 1.9%
- Cash-on-cash
- -24.0%
- Max offer
- $143,000
Offer ≤ $143,000 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading