For saleSingle family
$535,000
1636 Hurst Castle Rd
Saint Cloud MN 56303
3 beds, 2 baths, 1,918 sqft
1636 Hurst Castle Rd is a 3 beds, 2 baths, 1,918 sqft single family home for sale at $535,000 in Saint Cloud MN 56303. At 20% down it rents for an estimated $1,375/mo and returns -$2,444/mo a month at a 1.2% 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
- $1,375/mo
- Monthly cash flow
- -$2,444/mo
- Cap rate
- 1.2%
- Cash-on-cash
- -27.4%
- Max offer
- $164,500
Offer ≤ $164,500 (69% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading