For saleSingle family
$888,000
35294 382nd St
Saint Peter MN 56082
4 beds, 3 baths, 4,472 sqft
35294 382nd St is a 4 beds, 3 baths, 4,472 sqft single family home for sale at $888,000 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,750/mo and returns -$4,589/mo a month at a 0.5% 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
- $1,750/mo
- Monthly cash flow
- -$4,589/mo
- Cap rate
- 0.5%
- Cash-on-cash
- -31.0%
- Max offer
- $210,500
Offer ≤ $210,500 (76% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading