For saleSingle family
$369,900
37524 County Road 15
Saint Peter MN 56082
5 beds, 2 baths, 2,480 sqft
37524 County Road 15 is a 5 beds, 2 baths, 2,480 sqft single family home for sale at $369,900 in Saint Peter MN 56082. At 20% down it rents for an estimated $1,825/mo and returns -$816/mo a month at a 4.0% 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
- $1,825/mo
- Monthly cash flow
- -$816/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.2%
- Max offer
- $216,000
Offer ≤ $216,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading