For saleSingle family
$412,600
9745 31st St NE
Saint Michael MN 55376
3 beds, 3 baths, 1,831 sqft
9745 31st St NE is a 3 beds, 3 baths, 1,831 sqft single family home for sale at $412,600 in Saint Michael MN 55376. At 20% down it rents for an estimated $2,550/mo and returns -$395/mo a month at a 5.5% 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
- $2,550/mo
- Monthly cash flow
- -$395/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.8%
- Max offer
- $301,500
Offer ≤ $301,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading