For saleSingle family
$339,000
37387 745th Ave
Saint James MN 56081
3 beds, 1 bath, 2,620 sqft
37387 745th Ave is a 3 beds, 1 bath, 2,620 sqft single family home for sale at $339,000 in Saint James MN 56081. At 20% down it rents for an estimated $850/mo and returns -$1,570/mo a month at a 1.1% 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
- $850/mo
- Monthly cash flow
- -$1,570/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -27.8%
- Max offer
- $101,500
Offer ≤ $101,500 (70% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading