For saleSingle family
$105,000
91 Joymar Cir
Saint Cloud MN 56301
5 beds, 2 baths, 1,568 sqft
91 Joymar Cir is a 5 beds, 2 baths, 1,568 sqft single family home for sale at $105,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,725/mo and returns $975/mo a month at a 17.8% 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
- $1,725/mo
- Monthly cash flow
- $975/mo
- Cap rate
- 17.8%
- Cash-on-cash
- 55.7%
- Max offer
- $105,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading