For saleSingle family
$849,000
31572 Collegeville Rd
Saint Joseph MN 56374
2 beds, 2 baths, 1,266 sqft
31572 Collegeville Rd is a 2 beds, 2 baths, 1,266 sqft single family home for sale at $849,000 in Saint Joseph MN 56374. At 20% down it rents for an estimated $1,750/mo and returns -$4,311/mo a month at a 0.6% 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
- -$4,311/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.5%
- Max offer
- $210,500
Offer ≤ $210,500 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading