For saleSingle family
$519,000
324 10th St S
Sartell MN 56377
3 beds, 2 baths, 1,565 sqft
324 10th St S is a 3 beds, 2 baths, 1,565 sqft single family home for sale at $519,000 in Sartell MN 56377. At 20% down it rents for an estimated $1,200/mo and returns -$2,505/mo a month at a 0.9% 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
- -$2,505/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -29.0%
- Max offer
- $144,000
Offer ≤ $144,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading